|
Net Income
|
-170.42M | -2.70M | -8.18M | 288.38M | 53.09M | 70.78M | 55.79M | 56.95M | -0.50M | -0.13M | 0.02M | 10.94M | 0.57M | 0.22M | 1.55M | 4.21M | 2.49M | 3.31M | 1.68M | 0.54M | | | 41.94M | -41.94M | 95.08M | 97.69M | 122.66M | 104.74M | 146.55M | 114.64M | 56.59M | 102.38M | 111.31M | 145.05M | 143.03M | 140.03M | 119.58M | 141.00M | 145.82M | 151.56M | 152.46M | 152.23M | 169.40M | 175.79M | 172.18M | 88.10M | 122.98M | 94.77M | 121.83M | 131.84M | 142.80M | 148.89M | 154.33M | 168.65M | 161.76M | 145.69M | 110.36M | 140.85M | 143.72M | 125.49M | 97.85M | 112.19M | 112.47M | 111.31M | 91.95M | 101.16M | 94.45M |
|
Share-based Compensation
|
7.09M | 6.30M | 6.20M | 6.50M | 14.01M | 6.10M | 6.10M | 6.13M | 11.86M | 5.60M | 5.60M | 5.97M | 11.36M | 6.40M | 6.40M | 4.82M | 25.78M | 6.68M | 6.54M | 6.15M | 10.38M | 6.52M | 5.81M | 5.39M | 11.01M | 5.47M | 6.34M | 6.36M | 10.07M | 7.58M | 7.64M | 7.62M | 10.80M | 8.44M | 8.02M | 8.10M | 14.77M | 8.47M | 8.46M | 8.42M | 15.05M | 10.39M | 7.81M | 7.71M | 17.52M | 10.37M | 8.25M | 7.99M | 20.09M | 14.28M | 8.73M | 7.76M | 21.23M | 14.96M | 8.01M | 7.82M | 26.26M | 15.26M | 5.17M | 4.78M | 18.87M | 16.31M | 4.37M | 4.40M | 22.92M | 11.94M | 4.70M |
|
Gains from Investment Securities
|
12.11M | 4.49M | 2.39M | 11.64M | 36.09M | 0.97M | 0.32M | 1.38M | 11.24M | 11.96M | 13.00M | 11.98M | 11.20M | 10.08M | 11.08M | 14.64M | 14.42M | 18.44M | 17.40M | 17.90M | 17.71M | 30.06M | | 4.71M | 95.08M | | 199.48M | -256.36M | 67.62M | | 479.36M | 28.81M | 17.98M | 23.51M | 48.38M | 19.14M | 48.82M | 16.43M | 248.82M | 31.64M | 27.00M | 23.07M | 237.47M | | 90.00M | 16.17M | 52.21M | 14.06M | 16.68M | 10.20M | 68.58M | 2.69M | 26.29M | 43.53M | 39.82M | 167.94M | 60.74M | 42.85M | 45.28M | 43.77M | 26.46M | 34.00M | 27.04M | 44.60M | 52.61M | 31.82M | 34.09M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | 8.31M | | | | | | | | | | | | | | 1.78M | | | | | | | | | 11.81M | 24.04M | | | | | | | | | | | | | | | | | | | | 13.62M | | | | | | 68.90M |
|
Non-cash Items
|
56.11M | 126.73M | 53.33M | 106.71M | -2.41M | 77.92M | 54.26M | 55.80M | 84.09M | 88.08M | 72.31M | 48.03M | 113.43M | 27.64M | 67.08M | 102.66M | 179.50M | -409.35M | 45.15M | 121.19M | 56.45M | 88.88M | 9.71M | 14.45M | -7.72M | 140.89M | -157.47M | 23.80M | 132.76M | 117.81M | 88.13M | 125.87M | 124.29M | -42.05M | 72.45M | 194.81M | 9.47M | 174.50M | 59.34M | 194.38M | 76.08M | 154.91M | 112.82M | 185.36M | -401.95M | 80.50M | 110.09M | 349.51M | 23.92M | 267.16M | 87.13M | 123.08M | 42.53M | 129.91M | -124.90M | 214.27M | 128.38M | 242.99M | 404.73M | 233.99M | 90.99M | 260.12M | 177.64M | 621.56M | 123.13M | 234.00M | 391.06M |
|
Cash from Operations
|
110.14M | 206.80M | 130.98M | 169.46M | 60.09M | 150.41M | 122.35M | 43.04M | 132.28M | 157.82M | 152.76M | 163.47M | 169.26M | 161.82M | 132.61M | 179.26M | 237.43M | 97.41M | 215.58M | 227.50M | 124.21M | 184.78M | 160.68M | 225.88M | 201.45M | 241.63M | 165.80M | 190.53M | 348.98M | 235.17M | 159.63M | 290.76M | 239.85M | 124.96M | 220.16M | 327.01M | 225.78M | 335.07M | 209.78M | 379.62M | 207.23M | 358.37M | 254.19M | 361.37M | 175.20M | 379.07M | 228.15M | 374.42M | 152.06M | 408.41M | 226.38M | 346.37M | 219.49M | 397.15M | 295.76M | 370.00M | 234.01M | 379.17M | 301.19M | 387.15M | 197.59M | 367.06M | 286.10M | 383.75M | 210.04M | 353.14M | 274.22M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | | | | | | | | 2.23M | 6.29M | | | 2.21M | 0.53M | 0.88M | 0.44M | 0.58M | 0.65M | 0.28M | 0.57M | 0.44M | 1.44M | 0.34M | -0.07M | 0.54M | 0.28M | 0.01M | 0.01M |
|
Amortization of Deferred Charges
|
13.61M | 13.55M | 14.16M | 14.35M | 14.59M | 14.01M | 13.61M | 13.97M | 13.43M | 13.58M | 14.00M | 13.95M | 11.85M | 10.05M | 10.79M | 10.45M | 10.56M | 9.56M | 9.03M | -26.50M | -7.68M | -10.49M | -10.58M | -10.59M | -10.88M | -10.97M | -10.97M | -9.45M | -10.14M | -9.19M | -8.06M | -7.67M | -7.73M | -4.25M | 5.31M | 5.38M | 5.30M | 5.31M | 5.32M | 5.38M | 5.45M | 5.45M | 5.69M | 5.66M | 5.65M | 5.84M | 5.91M | 5.99M | 5.98M | 5.80M | 5.80M | 5.78M | 5.96M | 6.57M | 7.18M | 6.13M | 7.39M | 7.55M | 7.60M | 7.98M | 12.11M | 2.06M | 11.40M | 11.57M | 9.26M | 7.67M | 7.12M |
|
Depreciation & Amortization (CF)
|
77.37M | 87.00M | 78.18M | 79.12M | 83.08M | 81.40M | 81.13M | 92.76M | 109.43M | 111.08M | 109.50M | 109.18M | 109.86M | 112.08M | 111.55M | 120.55M | 121.19M | 134.60M | 154.19M | 155.41M | 154.27M | 154.63M | 157.25M | 162.43M | 154.22M | 167.84M | 153.01M | 164.46M | 159.45M | 153.18M | 203.75M | 178.03M | 159.21M | 151.92M | 152.16M | 154.26M | 165.80M | 156.42M | 158.00M | 165.44M | 164.59M | 177.41M | 165.86M | 169.90M | 171.09M | 178.19M | 166.46M | 168.01M | 176.56M | 183.84M | 179.41M | 177.52M | 177.62M | 183.15M | 190.68M | 198.33M | 208.73M | 202.58M | 207.44M | 212.07M | 218.72M | 219.54M | 222.89M | 226.04M | 220.11M | 223.82M | 236.15M |
|
Change in Receivables
|
-7.54M | 1.83M | -12.16M | 16.03M | 0.27M | -10.81M | 7.63M | 8.04M | -6.07M | -10.27M | 3.25M | 32.49M | -22.69M | -7.43M | 1.44M | 5.53M | -10.69M | 17.71M | -10.65M | 4.07M | -21.65M | 13.54M | -8.14M | 3.38M | 1.17M | 7.42M | 11.26M | 26.48M | -25.02M | 11.05M | -8.17M | 18.45M | -19.02M | 16.99M | -10.49M | 10.10M | -22.79M | -10.22M | 31.43M | -27.63M | 14.00M | -2.49M | 9.16M | 4.20M | -17.78M | -0.73M | -0.03M | -4.01M | -26.02M | 8.91M | 3.37M | 8.92M | -17.64M | 7.47M | 6.03M | 11.75M | -7.52M | 3.80M | 17.19M | 18.00M | -29.45M | -10.29M | 15.81M | 10.22M | -1.90M | -2.43M | 9.19M |
|
Change in Accured Expenses
|
-16.80M | 1.90M | -2.69M | 32.44M | -23.52M | -10.90M | 3.70M | -2.12M | 25.74M | -54.26M | 55.74M | -20.45M | 31.49M | -39.08M | 40.36M | -28.91M | 30.16M | -50.24M | 55.17M | -13.79M | -22.20M | -17.06M | -21.54M | 2.92M | -23.14M | -33.44M | -16.79M | 39.37M | -33.32M | -38.49M | -42.52M | 8.25M | 22.78M | -181.54M | 13.93M | -15.69M | 23.09M | -10.09M | -4.14M | -3.62M | -17.83M | -12.67M | -47.95M | 28.88M | -48.59M | 26.68M | -2.96M | 42.50M | -28.97M | -24.95M | 1.98M | 23.20M | -31.80M | -5.93M | 2.24M | 11.37M | 16.57M | -38.34M | 62.69M | 0.78M | -20.73M | -17.44M | 2.84M | 48.16M | -14.66M | -26.92M | 84.39M |
|
Capital Expenditures
|
91.37M | 105.14M | 127.70M | -295.57M | 4.20M | 3.21M | 96.38M | 290.58M | 41.10M | | | 71.08M | 621.36M | | 66.71M | 99.98M | 289.82M | 233.08M | | | 17.51M | 19.77M | 20.04M | 348.61M | 60.01M | -11.88M | 36.51M | 290.02M | 122.94M | 120.00M | 116.77M | 140.63M | 154.52M | 143.23M | 154.54M | 156.12M | 150.06M | 230.50M | 149.82M | 164.40M | 85.63M | 117.63M | 187.02M | 155.78M | 143.16M | 104.45M | 111.21M | 123.68M | 119.50M | 116.08M | 145.53M | 132.77M | 100.31M | 627.52M | 592.44M | | 119.68M | 115.65M | 126.29M | 164.34M | 181.64M | 131.97M | 156.35M | 181.40M | 138.80M | 139.87M | 221.87M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | 121.50M | 89.26M | | | 103.54M | 316.32M | 194.82M | | 194.64M | 213.14M | 104.82M | | 17.93M | | 0.13M | 16.92M | 12.76M | | 116.12M | 25.13M | 34.33M | 279.83M | 20.02M | 40.38M | 23.09M | 7.34M | 259.49M | 246.85M | -0.66M | 13.62M | | | | 179.89M | 35.40M | 121.95M | 537.89M | 139.54M | | | 0.52M | | | | 0.52M | 0.09M | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.15M | -6.09M | | | | | | |
|
Divestments
|
| | | 0.52M | | | 2.16M | 22.75M | | | | | 0.06M | 3.00M | | 0.50M | | 201.18M | 21.89M | 2.79M | 0.11M | 0.24M | 0.28M | 0.85M | 24.53M | | | | | | | 55.71M | | | | | | | | | | | 31.81M | | | 54.41M | 0.71M | 0.17M | 17.59M | 0.20M | | | 20.09M | 16.53M | | 0.50M | | 7.35M | | 25.44M | | | | 28.32M | | | |
|
Change in Acquisitions & Divestments
|
1.59M | -0.57M | 2.05M | 1.00M | 2.55M | -0.11M | -0.15M | -0.14M | -0.69M | -0.17M | -0.20M | -0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-92.91M | -106.05M | -129.32M | -118.32M | -152.95M | -132.62M | -490.14M | -385.57M | -121.03M | -69.08M | 159.70M | -59.69M | -760.11M | -46.30M | -213.70M | -257.92M | -432.99M | -19.31M | -1.14M | -79.19M | -147.07M | -199.50M | -141.69M | -176.87M | 2.73M | 176.44M | 219.64M | -679.03M | -109.36M | -316.24M | -678.79M | -232.96M | -267.82M | -279.86M | -46.22M | -288.15M | -183.79M | -302.01M | -534.27M | -78.81M | -223.51M | -104.44M | -408.51M | -278.62M | -73.79M | -46.73M | -267.89M | -225.31M | -242.27M | -321.34M | -434.76M | -41.59M | -151.34M | -828.84M | -333.05M | -289.58M | -285.59M | -269.27M | -320.71M | -318.10M | -286.62M | -266.88M | -297.28M | -386.61M | -309.14M | -303.26M | -375.82M |
|
Other financing activities
|
0.12M | 3.01M | 0.68M | 6.03M | | | 1.91M | 8.79M | 0.68M | 5.54M | 2.88M | 6.87M | 0.09M | 7.67M | 0.69M | 0.02M | 5.88M | 2.67M | 6.63M | 0.01M | 0.47M | 1.21M | 1.30M | -2.95M | 0.63M | 0.46M | 0.67M | -0.25M | 8.05M | | 8.05M | 0.02M | 8.14M | 35.49M | 0.45M | 7.93M | 15.27M | -12.27M | 9.62M | 9.55M | 4.39M | 7.76M | 14.82M | -373.93M | 3.88M | 2.08M | 1.41M | | 7.14M | 2.14M | 11.32M | -0.01M | 0.85M | 1.38M | | 6.23M | 7.55M | 4.78M | 22.64M | 214.35M | 142.94M | 67.48M | 95.72M | 365.65M | 14.10M | 60.44M | -109.19M |
|
Long-Term Debt Issuances
|
16.42M | 18.62M | 67.11M | 597.36M | 1.46M | 697.77M | | 843.71M | | | 725.00M | | | | | | | | | | | | | | | | | | 997.08M | | 992.71M | | | 2,300.00M | | | | | | 496.41M | | | 699.68M | | | 1,248.12M | | | 846.35M | | 849.65M | | | 730.00M | | 19.56M | 1,200.00M | | | | | | 849.67M | | 700.00M | | 300.00M |
|
Long-Term Debt Repayments
|
25.00M | | | | 49.32M | 122.97M | | 46.30M | | | | | 507.43M | | | | | 393.47M | | | 654.52M | | | | | | | 0.36M | | | | 0.74M | 0.02M | 70.40M | | | 0.00M | -0.00M | | 1.35M | | | | | | | | | | | | -1000.00M | | | | | 730.00M | | | | | 500.00M | | | 700.00M | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 175.00M | 255.00M | 40.00M | 110.00M | 260.00M | 85.00M | 235.00M | 165.00M | 50.00M | 330.00M | | | 265.00M | | | | | | 300.00M | 470.00M | 190.00M | 150.00M | 545.00M | 100.00M | | | | | | 1,859.08M | 1,695.86M | 1,808.40M | 1,287.52M | 2,709.84M | 1,684.53M |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 70.00M | 360.00M | 40.00M | 65.00M | 190.00M | 200.00M | 65.00M | 335.00M | 50.00M | 330.00M | | | 15.00M | 250.00M | | | | | 300.00M | 325.00M | 80.00M | 240.00M | 370.00M | 440.00M | | | | | | | | | 60.00M | 275.00M | 530.00M |
|
Shares Issued
|
0.52M | 843.08M | 3.23M | 3.80M | 0.85M | 5.21M | 15.88M | 0.66M | 3.13M | 5.68M | 0.75M | 0.11M | 0.61M | 0.36M | -0.76M | 0.01M | -0.56M | -0.14M | 0.35M | 0.01M | -0.53M | 1.69M | 0.37M | 0.39M | -0.14M | 0.48M | 0.47M | | -0.66M | -0.01M | 0.40M | -0.00M | -0.18M | 0.00M | 0.42M | | -0.72M | 0.04M | 0.35M | -0.40M | 1.79M | 0.47M | 0.30M | 11.15M | 3.35M | -0.17M | 0.09M | 0.00M | 19.64M | -0.06M | 0.45M | 4.19M | -0.33M | -0.03M | 0.01M | 0.01M | 0.59M | -0.62M | 0.41M | | -2.14M | | 0.41M | -0.00M | -0.82M | -0.12M | 0.51M |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | 194.37M | -0.45M | -0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
143.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
97.65M | 98.04M | 80.74M | 80.90M | 80.95M | 81.09M | 81.21M | 81.43M | 82.61M | 82.90M | 83.15M | 91.47M | 92.31M | 92.96M | 93.72M | 109.00M | 110.94M | 112.51M | 113.99M | 494.39M | 496.33M | 116.28M | 113.70M | 498.16M | 883.68M | 114.16M | 114.18M | 114.18M | 328.57M | 114.33M | 114.36M | 114.36M | 131.66M | 131.68M | 131.68M | 140.28M | 140.47M | 140.51M | 166.37M | 166.36M | -166.60M | 166.67M | 166.67M | -1171.83M | 172.28M | -172.33M | -172.33M | 1,206.20M | -172.80M | 170.27M | 170.28M | 170.46M | 171.50M | 171.53M | 171.55M | 171.55M | 172.05M | 172.09M | 172.10M | 172.09M | 172.77M | 172.80M | 172.81M | 172.80M | 173.31M | 173.36M | 123.83M |
|
Cash from Financing Activities
|
-114.94M | 574.71M | -38.80M | 615.68M | -135.69M | 465.27M | -65.58M | -448.60M | 257.10M | -55.46M | -30.02M | 656.41M | -641.16M | 965.29M | -367.69M | -102.58M | 62.96M | 621.26M | -181.90M | 575.55M | -1162.70M | -128.28M | -208.91M | 867.41M | -902.85M | -139.72M | -341.18M | -174.79M | 642.34M | -344.57M | -241.56M | -130.82M | -37.93M | 340.50M | -136.88M | -110.33M | -92.23M | 238.88M | 21.21M | -85.40M | -190.61M | 476.69M | -203.83M | -195.63M | 65.29M | 800.73M | -187.13M | -194.57M | -679.94M | -398.98M | 653.01M | -885.54M | -86.97M | 452.19M | -16.68M | 207.51M | 279.05M | 554.31M | -678.58M | 613.13M | -756.91M | -129.31M | 745.17M | -133.43M | -756.88M | -1.25M | 512.49M |
|
Change in Cash
|
-97.72M | 675.46M | -37.14M | 666.83M | -228.54M | 483.06M | -433.37M | -791.13M | 268.36M | 33.28M | 282.44M | 760.18M | -1232.01M | 1,080.80M | -448.78M | -181.24M | -132.60M | 699.36M | 32.54M | 723.86M | -1185.56M | -143.00M | -189.91M | 916.41M | -698.68M | 278.36M | 44.26M | -663.29M | 881.96M | -425.63M | -760.72M | -73.03M | -65.91M | 185.60M | 37.05M | -71.47M | -50.24M | 271.93M | -303.28M | 215.41M | -206.89M | 730.63M | -358.16M | -112.88M | 166.69M | 1,133.08M | -226.87M | -45.46M | -770.15M | -311.90M | 444.64M | -580.76M | -18.82M | 20.51M | -53.96M | 287.93M | 227.47M | 664.21M | -698.10M | 682.18M | -845.93M | -29.13M | 733.98M | -136.29M | -855.99M | 48.63M | 410.89M |
|
Free Cash Flow
|
18.77M | 101.67M | 3.28M | 465.03M | 55.90M | 147.20M | 25.97M | -247.54M | 91.18M | 157.82M | 152.76M | 92.39M | -452.10M | 161.82M | 65.89M | 79.28M | -52.39M | -135.68M | 215.58M | 227.50M | 106.70M | 165.01M | 140.64M | -122.74M | 141.43M | 253.51M | 129.29M | -99.49M | 226.04M | 115.17M | 42.86M | 150.13M | 85.33M | -18.27M | 65.62M | 170.89M | 75.72M | 104.56M | 59.96M | 215.22M | 121.60M | 240.74M | 67.17M | 205.59M | 32.04M | 274.62M | 116.94M | 250.73M | 32.57M | 292.33M | 80.86M | 213.59M | 119.18M | -230.37M | -296.67M | 370.00M | 114.33M | 263.52M | 174.90M | 222.81M | 15.96M | 235.10M | 129.75M | 202.35M | 71.24M | 213.27M | 52.35M |
|
Net Cash Flow
|
-97.72M | 675.46M | -37.14M | 666.83M | -228.54M | 483.06M | -433.37M | -791.13M | 268.36M | 33.28M | 282.44M | 760.18M | -1232.01M | 1,080.80M | -448.78M | -181.24M | -132.60M | 699.36M | 32.54M | 723.86M | -1185.56M | -143.00M | -189.91M | 916.41M | -698.68M | 278.36M | 44.26M | -663.29M | 881.96M | -425.63M | -760.72M | -73.03M | -65.91M | 185.60M | 37.05M | -71.47M | -50.24M | 271.93M | -303.28M | 215.41M | -206.89M | 730.63M | -358.16M | -112.88M | 166.69M | 1,133.08M | -226.87M | -45.46M | -770.15M | -311.90M | 444.64M | -580.76M | -18.82M | 20.51M | -53.96M | 287.93M | 227.47M | 664.21M | -698.10M | 682.18M | -845.93M | -29.13M | 733.98M | -136.29M | -855.99M | 48.63M | 410.89M |