|
Net Income
|
0.09M | 0.01M | -4.96M | -0.48M | 0.06M | 0.61M | -11.25M | 27.75M | -3.16M | 0.09M | -23.50M | 0.88M | 3.31M | -17.74M | 3.69M | 0.60M | 1.89M | -5.23M | -0.90M | -0.50M | 0.11M | 0.08M | 0.76M | | | | | 9.50M | -0.83M | -14.73M | 46.96M | 23.10M | -29.81M | -2.89M | 214.68M | -8.77M | -38.48M | -12.61M | -209.09M | -123.79M | -37.12M | -109.51M | -139.53M | -140.61M | -69.58M | -52.39M | -60.29M | | 11.39M | -37.44M | | -47.29M | | -7.74M | -28.18M | -23.36M | -13.53M | -1.37M | | -2.93M | -3.34M | 4.79M | | -5.65M | -11.76M |
|
Depreciation and Depletion
|
| 49.00M | | | | 49.59M | | | | | | | | | | | | 2.12M | | 0.92M | 0.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.49M | 0.80M | 0.98M | 0.63M | 0.37M | 0.38M | 1.07M | 0.40M | 0.27M | 0.01M | 1.27M | 0.46M | 0.47M | 1.53M | 1.46M | 0.42M | 0.42M | 0.42M | 1.97M | 0.63M | 0.71M | 0.66M | 2.49M | 0.92M | 0.92M | 0.90M | 1.80M | 1.05M | 1.16M | 1.02M | 1.91M | 1.41M | 1.25M | 1.22M | 2.31M | 1.08M | 0.91M | 1.08M | 2.04M | 0.90M | 0.90M | 0.94M | 1.54M | 0.75M | 2.80M | 0.73M | 0.40M | | | 2.74M | 2.82M | 2.85M | 3.47M | 3.25M | 3.21M | 3.25M | 3.28M | 3.68M | 3.56M | 3.84M | 3.85M | 3.99M | 4.29M | 4.31M |
|
Deferred Taxes
|
| -0.33M | 0.78M | -0.49M | 0.83M | 1.90M | -0.21M | -0.26M | -4.67M | -0.11M | 10.73M | 2.82M | -0.51M | 1.36M | -0.59M | 2.66M | -0.84M | -0.16M | 0.16M | 0.45M | -0.13M | 0.93M | 0.09M | 0.51M | -0.35M | -0.21M | -0.09M | 0.10M | -0.42M | -1.46M | 0.87M | 1.61M | 2.14M | -0.84M | 1.61M | -0.63M | -1.36M | -0.71M | -0.20M | 0.06M | 0.03M | 0.94M | 1.64M | -0.24M | 15.84M | | -1.04M | | | | -0.07M | -1.27M | 0.36M | 2.10M | 0.23M | -1.06M | -0.81M | 0.36M | 1.33M | -1.12M | -1.31M | -0.55M | 2.58M | -1.05M | -1.25M |
|
Gains from Sales and Divestitures
|
| | | | | | | | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 1.05M | 1.05M | 1.05M | 1.05M | 0.48M | 0.48M | 0.48M | | | | 0.22M | 0.27M | 0.27M | 0.27M | 0.45M | 0.09M | 0.09M | 0.09M | 0.27M | 0.14M | 0.14M | 0.15M |
|
Gains from Investment Securities
|
| -11.98M | 40.09M | 1.29M | 0.05M | 1.36M | 1.88M | 1.63M | 0.04M | 3.11M | -10.79M | 3.17M | 4.15M | 4.41M | -11.50M | 4.46M | 7.21M | 2.62M | 1.70M | 3.04M | 5.93M | 5.60M | 7.30M | 4.54M | 12.02M | 1.61M | 14.06M | 4.11M | 5.46M | 4.93M | 15.06M | 7.75M | 77.77M | 1.38M | -48.66M | 4.37M | 5.30M | 6.33M | 5.54M | 5.67M | 0.03M | 0.01M | 6.02M | 4.24M | 0.01M | 0.00M | 3.96M | 2.57M | 0.00M | 0.00M | 7.84M | | | 5.72M | 3.33M | -0.11M | 3.18M | 8.70M | 3.72M | 6.01M | 6.75M | 4.18M | 21.53M | 1.34M | 51.23M |
|
Asset Writedowns and Impairment
|
| 1.14M | 100.36M | 1.46M | | | 14.80M | 1.42M | 4.46M | 51.30M | -5.88M | 0.67M | | 3.91M | 20.47M | 0.70M | 21.04M | | 47.21M | 17.15M | 0.11M | 0.50M | 0.10M | 1.37M | 2.78M | 0.88M | 102.28M | 4.68M | 10.74M | 53.56M | 0.09M | 3.26M | 43.20M | 24.93M | -28.39M | 18.06M | 51.98M | 14.60M | 89.89M | 24.82M | 41.61M | 135.69M | 37.40M | 133.64M | 13.27M | 0.05M | 66.39M | 57.18M | | 63.16M | -0.74M | 0.25M | | -0.82M | -0.14M | 1.59M | 2.42M | -2.22M | 1.52M | 0.82M | 1.60M | 0.21M | 0.56M | 1.46M | 1.74M |
|
Cash from Operations
|
| 98.70M | 133.79M | 88.41M | 93.51M | 107.92M | 139.95M | 78.81M | 118.78M | 120.54M | 123.70M | 91.82M | 127.97M | 99.83M | 161.90M | 67.50M | 122.16M | 146.37M | 128.71M | 86.95M | 119.17M | 123.22M | 138.73M | 105.73M | 113.66M | 140.49M | 135.14M | 85.98M | 128.47M | 125.46M | 129.01M | 104.88M | 100.45M | 131.62M | -120.11M | 98.23M | 81.66M | 100.53M | 96.83M | 55.49M | 70.54M | 99.21M | 48.16M | 38.73M | -0.36M | 20.82M | 74.17M | 62.77M | | | 42.43M | 45.66M | 65.73M | 54.41M | 33.17M | 51.06M | 49.92M | 49.36M | 30.74M | 64.23M | 61.06M | 46.20M | 31.68M | 68.27M | 69.57M |
|
Amortizatization of Intangibles
|
| 17.83M | -85.02M | -0.88M | -0.85M | 0.25M | 0.10M | -0.25M | -0.27M | -0.65M | 0.27M | 0.27M | -0.42M | -0.40M | -0.71M | -0.31M | 0.13M | 0.07M | 0.17M | 0.13M | 0.14M | 0.27M | -0.17M | -0.17M | 0.21M | -0.65M | -0.87M | -0.62M | 0.33M | 0.08M | 0.32M | -0.75M | -0.14M | -0.35M | -1.89M | -0.47M | -0.96M | 1.63M | -0.39M | -0.55M | -0.52M | -0.14M | -0.60M | -0.69M | -0.07M | 0.03M | 0.14M | 0.06M | | | 6.32M | 4.75M | 5.46M | 4.26M | 5.34M | 5.38M | 5.04M | 5.67M | 3.45M | 2.70M | 4.34M | 5.18M | 3.70M | 2.64M | 4.18M |
|
Amortization of Deferred Charges
|
| 0.17M | 9.20M | 1.40M | 2.04M | 1.78M | 7.00M | 2.20M | 3.89M | 2.06M | 3.60M | 2.07M | 1.72M | 1.78M | 4.70M | 1.59M | 0.92M | 1.15M | 3.82M | 2.23M | 1.12M | 1.20M | 2.35M | 1.58M | 1.05M | 1.12M | 3.37M | 0.72M | 0.76M | 0.54M | 2.99M | 1.11M | 1.01M | 0.78M | -2.50M | 1.71M | 1.88M | 1.86M | 1.71M | 2.30M | 2.00M | 2.02M | 1.99M | 1.99M | 2.60M | 2.63M | 1.54M | 0.92M | | | 63.66M | 35.27M | 10.75M | 7.82M | 7.85M | 7.48M | 4.48M | 4.01M | 2.46M | 2.50M | 2.70M | 2.81M | 7.65M | 7.88M | 7.93M |
|
Depreciation & Amortization (CF)
|
| 49.00M | | 72.88M | 71.59M | 71.54M | 75.76M | 68.07M | 72.11M | 71.40M | 64.79M | 63.27M | 68.13M | 67.30M | 69.93M | 71.66M | 70.52M | 70.58M | 72.80M | 69.08M | 70.61M | 72.49M | 79.09M | 76.27M | 71.24M | 74.05M | 77.52M | 76.51M | 72.20M | 71.79M | 72.19M | 71.22M | 82.51M | 71.73M | -118.62M | 71.75M | 73.57M | 71.94M | 68.14M | 69.79M | 64.48M | 64.17M | 59.31M | 55.90M | 52.66M | 53.48M | 52.99M | 48.11M | | | 68.94M | 64.48M | 61.05M | 61.84M | 53.27M | 49.74M | 45.12M | 42.38M | 38.04M | 38.66M | 32.33M | 31.56M | 45.54M | 39.70M | 39.90M |
|
Change in Receivables
|
| -3.51M | 2.06M | 4.43M | -7.42M | 11.62M | -1.93M | -6.04M | 2.60M | 7.35M | 2.12M | -8.24M | 2.49M | 13.12M | -5.22M | -0.10M | 5.90M | 1.63M | 4.93M | -6.44M | 4.17M | 6.90M | -0.58M | -0.05M | 3.01M | 3.82M | -1.32M | 4.46M | 9.14M | -5.84M | 0.22M | 2.84M | 0.26M | 1.79M | -0.71M | -1.83M | -4.35M | 2.68M | 2.11M | 0.39M | 0.09M | 2.45M | 7.96M | -1.42M | 88.72M | -3.49M | -8.70M | -11.02M | | | -3.31M | 2.37M | 3.47M | 7.96M | -7.93M | 2.84M | 5.10M | 3.74M | 0.36M | -3.02M | 2.57M | 2.47M | -8.35M | -2.15M | 3.20M |
|
Change in Accured Expenses
|
| 6.02M | -0.76M | -14.97M | -6.32M | 13.63M | 2.07M | -33.18M | 13.20M | 22.88M | -7.30M | -24.68M | 19.47M | 5.49M | 15.36M | -50.76M | 5.36M | 29.59M | -3.72M | -24.80M | 0.05M | 17.16M | -10.65M | -4.39M | -1.86M | 27.57M | -13.68M | -18.56M | 16.82M | 8.17M | -3.80M | 5.32M | -9.10M | 36.70M | -25.09M | 8.63M | -18.12M | 25.52M | -4.22M | 76.77M | -8.67M | 6.97M | -34.78M | -16.85M | 28.70M | 5.13M | 18.48M | 24.18M | | | -16.41M | -19.84M | 12.94M | -16.86M | -17.26M | 4.94M | 7.97M | -12.44M | -10.83M | 4.90M | 9.78M | -12.36M | -18.30M | 7.68M | 14.73M |
|
Capital Expenditures
|
| 58.45M | 55.57M | 28.19M | 17.23M | 35.27M | 62.90M | 31.29M | 47.99M | 70.04M | 56.06M | 42.86M | 46.03M | 70.52M | 58.41M | 42.57M | 104.76M | 85.88M | 81.10M | 53.09M | 61.42M | 80.91M | 82.21M | 43.32M | 148.66M | | 26.90M | 34.30M | 69.02M | 61.77M | 82.91M | 79.80M | 13.74M | 55.77M | -71.87M | 40.00M | 25.99M | 41.99M | -104.68M | 26.43M | 24.72M | 39.29M | -84.74M | 22.76M | 13.65M | 11.43M | | | | | | | | 0.12M | | | | | | | | 25.02M | 6.16M | | 179.83M |
|
Sales of Property, Plant and Equipment
|
| 2.46M | 4.64M | 1.27M | 1.34M | 2.88M | 133.13M | 10.32M | 0.53M | 9.64M | 224.15M | 35.55M | 2.61M | 11.21M | 16.84M | 215.45M | 215.45M | 174.76M | -4.35M | 2.13M | 8.17M | 5.57M | 2.02M | 11.26M | 12.97M | 9.12M | 70.18M | 33.42M | 55.16M | 37.02M | 63.92M | 13.72M | 180.92M | 6.66M | -153.73M | 11.85M | 7.71M | 50.86M | 53.40M | 35.26M | 33.98M | 59.13M | 1.95M | 0.60M | 2.98M | 0.01M | 4.22M | 2.51M | | | 0.02M | 1.55M | 4.78M | 3.28M | 4.62M | 0.66M | 3.94M | 0.59M | 6.75M | -0.05M | 65.53M | 7.22M | 71.51M | 4.93M | 91.70M |
|
Acquisitions
|
| 14.88M | -56.90M | 12.96M | 11.79M | -2.73M | -6.25M | 1.89M | 17.73M | 0.41M | -20.04M | 3.91M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.34M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | 11.00M | 4.88M | | -4.88M | | | | | 20.75M | | | | | | | 20.75M | | | | | | | | | | | | | | | | | 135.99M | | | 150.00M | 149.94M | 150.02M | 150.74M | 50.85M | 91.94M | 160.00M | 52.75M | 76.44M | 77.59M | 151.57M | 74.01M | 52.88M | 111.36M | 27.36M |
|
Cash from Investing Activities
|
| -36.28M | -37.61M | -19.66M | -23.44M | -21.32M | 58.86M | -26.87M | -67.06M | -78.84M | 145.12M | 7.44M | -116.25M | -54.88M | -83.00M | 0.03M | -148.93M | 85.51M | -62.30M | -42.81M | -54.41M | -46.20M | -91.44M | -7.96M | -232.85M | -58.80M | 34.30M | -2.13M | 30.50M | -32.69M | 14.31M | -119.71M | 137.72M | -53.42M | -79.76M | -28.53M | 5.70M | 8.51M | -13.14M | 13.74M | 13.37M | 28.77M | -31.28M | -172.63M | -18.75M | -10.12M | -78.89M | -2.56M | | | -2.44M | 5.13M | 105.14M | -264.52M | 29.87M | -4.20M | -7.57M | -16.40M | 26.80M | -13.92M | 44.71M | 7.41M | 51.45M | 46.61M | -171.81M |
|
Other financing activities
|
| 9.35M | 6.96M | 1.51M | 0.83M | 2.08M | 0.82M | 3.00M | 2.98M | 10.17M | 3.48M | -6.36M | -3.48M | | 17.22M | 0.65M | 0.25M | 2.27M | 15.09M | 0.06M | 0.05M | 0.12M | 2.15M | 0.12M | 0.07M | 0.42M | 6.19M | 0.08M | 10.61M | 0.40M | 0.16M | 0.26M | 0.61M | 4.13M | 0.90M | 0.10M | 7.76M | | 1.75M | 15.11M | 0.44M | -0.00M | 0.00M | 1.30M | -0.61M | 0.01M | -0.01M | 0.02M | | | 1.67M | 13.53M | 1.19M | 2.45M | | | | 0.10M | 0.01M | | 0.08M | 0.18M | | | 4.62M |
|
Long-Term Debt Issuances
|
| 109.34M | 230.40M | 161.39M | 209.93M | 265.79M | 256.26M | 626.35M | 448.45M | 298.46M | 560.50M | 581.79M | 554.29M | 212.74M | 520.32M | 247.21M | 505.63M | 944.08M | 601.20M | 219.84M | 159.78M | 49.98M | 632.33M | 82.13M | 339.16M | 498.44M | 438.57M | 90.70M | 348.41M | 175.56M | 559.74M | 389.39M | 104.71M | 602.90M | 119.13M | 99.16M | 103.00M | 328.52M | 111.97M | 941.22M | 78.15M | 24.13M | 84.50M | 365.00M | | 0.25M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| 117.77M | 291.20M | 317.29M | 211.58M | 295.50M | 512.07M | 619.23M | 437.85M | 258.80M | 770.57M | 611.38M | 496.91M | 203.53M | 573.11M | 307.70M | 574.54M | 686.63M | 610.67M | 208.75M | 148.17M | 80.17M | 613.55M | 112.22M | 159.30M | 510.68M | 532.90M | 118.10M | 452.74M | 184.74M | 622.16M | 299.06M | 242.67M | 617.41M | -890.63M | 123.63M | 139.85M | 386.42M | 140.71M | 978.01M | 135.33M | 119.14M | 102.49M | 103.58M | 16.89M | 19.36M | 14.83M | 13.73M | | | 29.50M | 445.82M | 28.24M | 20.61M | 26.16M | 13.75M | 23.39M | 15.70M | 34.27M | 12.69M | 84.97M | 14.34M | 72.78M | 20.88M | 106.94M |
|
Shares Issued
|
381.82M | 0.24M | 0.06M | 0.13M | 0.81M | | 0.51M | 1.31M | 0.64M | 0.00M | | 1.33M | 3.10M | | 0.02M | 44.46M | 167.03M | 0.00M | 1.98M | 0.04M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 462.58M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | 0.03M | | | | | | 2.91M | 1.70M | 0.25M | 0.29M | | | | | 0.15M | 11.61M | | | | 0.06M | 0.06M | | | | 0.02M | | | | 0.10M | | | | | | | | | | | | | | | 0.28M | 5.04M | 10.96M | 7.93M | 12.53M | | | |
|
Preferred Shares Issued
|
| | | 121.04M | 0.23M | | 108.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 13.18M | 32.08M | 18.72M | -73.94M | 138.05M | 29.58M | 29.59M | 31.15M | 32.73M | 75.53M | 32.70M | 34.88M | 35.00M | 69.89M | 37.71M | 39.08M | 39.08M | 41.66M | 41.72M | 41.71M | 41.71M | 76.34M | 45.18M | 45.18M | 45.18M | 77.85M | 45.26M | 45.26M | 45.26M | 77.59M | 45.34M | 45.34M | 45.34M | 160.04M | 34.53M | 34.53M | 34.53M | 34.53M | 13.01M | 12.95M | 7.71M | | 0.73M | 0.09M | 0.01M | 0.07M | 0.01M | | | | 7.95M | 7.96M | 77.99M | 82.06M | 12.02M | 12.01M | 12.00M | 12.87M | 12.67M | 12.52M | 12.30M | 37.12M | 12.37M | 13.88M |
|
Cash from Financing Activities
|
| -51.33M | -111.62M | -66.59M | -59.64M | -90.58M | -204.59M | -53.50M | -53.17M | -27.68M | -274.64M | -93.68M | -1.85M | -50.14M | -67.02M | -79.20M | 24.62M | -221.72M | -75.50M | -53.45M | -57.47M | -95.43M | -54.42M | -97.73M | 111.81M | -79.86M | -170.47M | -95.71M | -162.86M | -89.45M | -137.41M | 23.16M | -234.83M | -86.38M | 195.83M | -79.33M | -85.37M | -113.40M | -82.32M | -81.32M | -83.81M | -110.24M | -21.08M | 259.97M | -15.89M | -19.59M | -14.79M | -13.76M | | | -31.02M | -37.09M | -45.34M | -32.34M | -110.01M | -28.25M | -36.26M | -29.56M | -53.36M | -36.32M | -105.54M | -41.27M | -113.78M | -33.53M | 59.70M |
|
Exchange Rate Effect
|
| 1.62M | 0.00M | -0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 12.71M | -15.44M | 2.15M | 10.43M | -3.98M | -5.77M | -1.56M | -1.45M | 14.02M | -5.82M | 5.58M | 9.87M | -5.19M | 11.91M | -11.67M | -2.15M | 10.16M | -9.10M | -9.31M | 7.29M | -18.41M | -7.13M | 0.04M | -7.38M | 1.84M | -1.04M | -11.86M | -3.89M | 3.33M | 5.91M | 8.32M | 3.34M | -8.17M | -4.04M | -9.64M | 1.98M | -4.37M | 1.37M | -12.10M | 0.10M | 17.74M | -4.20M | 126.07M | -35.00M | -8.90M | -19.51M | 46.45M | | | 8.96M | 13.70M | -90.14M | -26.77M | -46.96M | 18.61M | 6.08M | 3.40M | 4.18M | 13.98M | 0.23M | 12.34M | -30.66M | 81.35M | -42.53M |
|
Free Cash Flow
|
| 40.26M | 78.22M | 60.22M | 76.28M | 72.65M | 77.06M | 47.52M | 70.79M | 50.50M | 67.64M | 48.96M | 81.94M | 29.30M | 103.48M | 24.94M | 17.40M | 60.49M | 47.62M | 33.85M | 57.75M | 42.31M | 56.52M | 62.41M | -35.01M | 140.49M | 108.24M | 51.67M | 59.45M | 63.70M | 46.10M | 25.08M | 86.72M | 75.86M | -48.24M | 58.23M | 55.66M | 58.53M | 201.51M | 29.06M | 45.83M | 59.92M | 132.90M | 15.97M | -14.01M | 9.40M | 74.17M | 62.77M | | | 42.43M | 45.66M | 65.73M | 54.30M | 33.17M | 51.06M | 49.92M | 49.36M | 30.74M | 64.23M | 61.06M | 21.18M | 25.52M | 68.27M | -110.26M |
|
Net Cash Flow
|
| 11.09M | -15.44M | 2.15M | 10.43M | -3.98M | -5.77M | -1.56M | -1.45M | 14.02M | -5.82M | 5.58M | 9.87M | -5.19M | 11.88M | -11.67M | -2.15M | 10.16M | -9.09M | -9.31M | 7.29M | -18.41M | -7.13M | 0.04M | -7.38M | 1.84M | -1.03M | -11.86M | -3.89M | 3.33M | 5.92M | 8.32M | 3.34M | -8.17M | -4.04M | -9.64M | 1.98M | -4.37M | 1.37M | -12.10M | 0.10M | 17.74M | -4.20M | 126.07M | -35.00M | -8.90M | -19.51M | 46.45M | | | 8.96M | 13.70M | 125.53M | -242.44M | -46.96M | 18.61M | 6.08M | 3.40M | 4.18M | 13.98M | 0.23M | 12.34M | -30.66M | 81.35M | -42.53M |