|
Net Income
|
17.92M | 0.28M | 5.25M | 0.70M | 0.96M | 1.08M | 20.87M | 0.79M | 0.90M | 1.10M | 24.62M | 32.54M | 2.75M | 3.96M | 82.53M | 31.78M | 24.87M | 34.41M | 91.10M | | | | 18.20M | 4.87M | 5.06M | 4.91M | 4.92M | 5.08M | 375.24M | | 7.61M | | | | | 40.52M | 39.87M | 39.99M | 40.31M | 39.72M | 43.54M | 44.78M | 96.21M | 44.47M | 17.51M | 36.22M | 30.35M | 32.47M | 31.44M | 30.61M | 217.85M | 83.60M | 498.89M | 31.55M | 47.47M | 43.62M | 92.94M | 49.82M | 224.12M | 85.76M | 44.81M | -2.34M | 42.61M | 40.77M | 82.59M | 113.58M | 157.96M |
|
Share-based Compensation
|
| 2.48M | 2.02M | 3.13M | 2.64M | 2.73M | 2.80M | 2.78M | 3.23M | 3.25M | 2.79M | 3.00M | 3.47M | 3.47M | 3.14M | 3.27M | 3.69M | 3.71M | 3.38M | 3.63M | 4.24M | 4.04M | 3.65M | 3.92M | 4.51M | 4.58M | 4.66M | 4.76M | 5.61M | 5.14M | 4.61M | 4.45M | 4.45M | 4.35M | 4.30M | 4.18M | 4.02M | 4.13M | 4.41M | 4.03M | 4.50M | 3.65M | 3.05M | 3.43M | 3.61M | 3.19M | 3.71M | 3.68M | 4.75M | 3.72M | 3.25M | 3.17M | 3.27M | 3.23M | 3.15M | 3.63M | 3.47M | 3.77M | 3.65M | 3.36M | 3.65M | 3.78M | 4.38M | 4.06M | 4.19M | 4.47M | 4.24M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 8.87M | 9.51M | 7.97M | 9.59M | 9.17M | 3.36M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.19M | | | | 0.21M | | 0.24M | 0.24M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.22M | -0.04M | 1.23M | 1.34M | -0.44M | -0.24M | 2.65M | 4.30M | 4.75M | 0.34M | 0.93M | 40.19M | 0.63M | 3.69M | 17.20M | 1.30M | 17.80M | 1.93M | 4.21M | 4.29M | 0.74M | 0.86M | 1.11M | 1.38M | 1.53M | 1.57M | 5.04M | 3.26M | 1.69M | 1.87M | 2.07M | 2.44M | 1.78M | 1.25M | 1.99M | 1.83M | 1.90M | 1.94M | 2.19M | 16.81M | 1.91M | 2.13M | -0.65M | 2.01M | 2.03M | 2.21M | 2.14M | 1.88M | 3.41M | 2.08M | 2.27M | 5.70M | 2.31M | -1.92M | 0.75M | 1.63M | 2.16M | -1.99M | -0.54M | 1.49M | 2.98M | -4.38M | 2.08M | 1.19M | 1.61M | -0.90M | 20.11M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | 1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.99M | | | | | 12.92M |
|
Non-cash Items
|
| | | | | | | | 32.40M | 18.30M | 27.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
| 0.11M | 0.12M | | | 0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 79.69M | 32.29M | 41.75M | 58.22M | 78.49M | 45.58M | 54.41M | 60.35M | 86.04M | 44.04M | 75.78M | 65.09M | 109.13M | 74.27M | 84.87M | 96.16M | 128.57M | 94.69M | 94.02M | 99.98M | 133.01M | 91.52M | 76.54M | 118.09M | 123.03M | 105.58M | 96.51M | 125.56M | 135.44M | 85.55M | 72.98M | 130.46M | 130.42M | 100.78M | 87.15M | 144.13M | 144.67M | 127.80M | 92.65M | 126.02M | 189.76M | 147.16M | 110.58M | 139.59M | 163.11M | 106.03M | 88.46M | 155.21M | 192.35M | 141.44M | 122.29M | 208.35M | 245.90M | 168.18M | 139.71M | 226.93M | 236.33M | 191.98M | 135.89M | 225.07M | 261.56M | 152.36M | 148.22M | 230.66M | 250.93M | 196.81M |
|
Amortizatization of Intangibles
|
| 0.13M | 0.13M | | | 0.13M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | 1.19M | 1.48M | 1.53M | 1.89M | 1.34M | 1.12M | 0.91M | 0.90M | 0.91M | 0.89M | 0.92M | 0.90M | 0.88M | 0.86M | 0.84M | 0.82M | 0.84M | 0.86M | 0.80M | 0.62M | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 42.60M | 43.62M | 43.51M | 42.48M | 43.43M | 45.05M | 46.59M | 45.58M | 44.56M | 45.06M | 50.30M | 53.31M | 52.81M | 53.45M | 53.47M | 54.31M | 55.79M | 57.97M | 57.40M | 57.95M | 59.18M | 47.53M | 57.98M | 59.94M | 61.34M | 61.68M | 62.09M | 62.46M | 62.83M | 62.77M | 63.73M | 65.03M | 67.01M | 68.19M | 70.22M | 75.57M | 76.48M | 78.68M | 80.27M | 84.65M | 85.81M | 85.54M | 91.86M | 92.80M | 90.58M | 91.92M | 93.14M | 99.59M | 111.46M | 116.50M | 113.14M | 157.73M | 158.88M | 147.27M | 142.44M | 143.05M | 144.36M | 144.96M | 144.80M | 145.89M | 145.84M | 145.47M | 149.25M | 152.11M | 159.47M | 150.19M |
|
Change in Receivables
|
| | | | | | -0.37M | -1.92M | 0.43M | 0.99M | -0.36M | -1.29M | 0.20M | -1.07M | 4.75M | -6.68M | 0.33M | 0.20M | 0.25M | -1.58M | 0.36M | -0.55M | 0.02M | -0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | -1.15M | -3.93M | | | -22.66M | -4.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | 22.11M | -18.21M | | | 20.13M | -15.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| 21.95M | 17.71M | 11.06M | 16.83M | 16.04M | 19.81M | 23.14M | 44.45M | 87.49M | 72.68M | 96.11M | 75.18M | 133.97M | 160.14M | 58.39M | 99.07M | 87.88M | 111.48M | 110.08M | 157.90M | 122.77M | 106.37M | 96.25M | 136.59M | 95.42M | 83.55M | 73.06M | 85.41M | 104.19M | 80.28M | 62.78M | 58.30M | 71.79M | 79.27M | 201.90M | | 88.11M | 69.22M | 94.89M | 119.35M | 86.43M | 135.64M | 109.55M | 90.04M | 94.81M | 132.84M | 90.33M | 199.12M | 174.55M | 165.96M | 90.53M | 975.52M | | | 91.91M | 104.36M | 98.05M | 116.61M | 106.09M | 104.39M | 96.13M | 87.12M | 196.35M | 137.86M | | 106.19M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 101.88M | | 19.09M | | 38.22M | 54.12M | | | 172.74M | 68.24M | 39.80M | 53.98M | 161.74M | 5.75M | 7.96M | 8.90M | 215.02M | 112.18M | | | 32.86M | 2.00M | 620.98M | | | | | | 76.90M | | | | | | | | 67.57M | 0.75M | | | | | | | 254.72M | 70.54M | | | | | 60.36M | | 230.30M | 114.47M | | | | | 58.77M | 110.63M | 196.50M |
|
Divestments
|
| | | | | | | 19.31M | | | | | | | | | | | | | | | | -1.51M | -3.58M | -3.06M | -5.63M | -3.67M | 1.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | 4.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -47.10M | -19.09M | -11.70M | -16.68M | -21.69M | 85.21M | -7.78M | -49.75M | -88.65M | -41.19M | -105.47M | -155.53M | -197.45M | -69.24M | 8.08M | -164.78M | -214.56M | 112.28M | -99.23M | -150.99M | -115.89M | 39.51M | 15.65M | -144.84M | -102.69M | -61.35M | -77.99M | 575.71M | 271.65M | -78.95M | 34.77M | -143.82M | -70.98M | -9.72M | -275.56M | -111.68M | -164.55M | -89.13M | -176.76M | -253.35M | -99.38M | -262.96M | -113.68M | -91.96M | -92.45M | -131.51M | -92.07M | -390.84M | -272.85M | -48.64M | -48.91M | -1205.59M | -93.57M | -108.11M | -93.53M | -46.16M | -100.99M | 113.56M | 6.89M | -107.37M | -95.56M | -89.19M | -275.94M | -197.51M | -5.11M | -20.97M |
|
Other financing activities
|
| 0.27M | 1.16M | 1.54M | 0.28M | 4.71M | 0.04M | 1.28M | 3.61M | 3.89M | 0.51M | 2.32M | -1.48M | 0.91M | 1.98M | 1.35M | -0.62M | 0.59M | -0.61M | 0.48M | 1.54M | -1.28M | 1.29M | 0.36M | 0.35M | -2.49M | 0.22M | 1.07M | 1.01M | -0.11M | 4.24M | 0.49M | 0.70M | 0.03M | 1.55M | 0.58M | 0.37M | 1.19M | 0.30M | 5.29M | 0.06M | 0.67M | -0.04M | 1.62M | -2.00M | 1.34M | 2.20M | 0.73M | 2.88M | 1.78M | 1.16M | 5.76M | 0.67M | 3.74M | 0.78M | 1.27M | -0.03M | -0.80M | 2.68M | 0.25M | 1.11M | -0.04M | 3.08M | -0.93M | 0.52M | -0.53M | 3.34M |
|
Long-Term Debt Issuances
|
| 7.18M | 4.04M | 1.76M | 2.46M | 53.38M | 0.15M | | 495.70M | | | | | | 346.31M | | | | 249.53M | | | | | | | | | | | | | | | | | | | | 495.55M | | | | 296.57M | | | | 39.72M | | | | | | | | | | | | 498.24M | 395.95M | | | | | | | |
|
Long-Term Debt Repayments
|
| 82.67M | 0.82M | 56.12M | 0.83M | 135.29M | 114.44M | 89.13M | 536.14M | 1.16M | 1.19M | 273.81M | 34.89M | 36.89M | 221.98M | 27.12M | 1.04M | 1.05M | 201.07M | 1.09M | 9.93M | 24.62M | 0.70M | 0.71M | 250.72M | 0.73M | 0.88M | 0.61M | 0.76M | 0.92M | 0.79M | 31.21M | 247.09M | 0.34M | 0.35M | 0.36M | 0.35M | 0.36M | 380.37M | 439.60M | 0.25M | 0.25M | 306.63M | | | | 100.00M | | | | | | | | 350.00M | | 437.75M | | | 550.00M | | 250.00M | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | 8.00M | 43.00M | | 36.00M | 524.00M | | 139.00M | 311.90M | 502.00M | 310.00M | 750.00M | 1,112.00M | 74.00M | | 186.00M | 542.00M | 738.00M | 966.00M | 339.00M | | | 100.00M | 87.00M | 278.00M | | | | 62.00M | 280.00M | 638.00M | 529.00M | | 50.00M | 253.00M | 105.00M | | | | | | | 500.00M | 60.00M | 80.00M | 118.00M | 265.00M | 669.00M | 258.00M | 143.00M | 120.00M | | 138.00M | 328.00M | 546.00M | 42.00M | | 0.11M |
|
Short-Term Debt repayments
|
| | | | | | | | | | 8.00M | 43.00M | | 2.00M | 558.00M | | 98.00M | 169.90M | 685.00M | 250.00M | 630.00M | 1,292.00M | 74.00M | 0.71M | 3.29M | 501.00M | 717.00M | 925.00M | 624.00M | | | | 87.00M | 378.00M | | | | 8.00M | 334.00M | 396.00M | 771.00M | | 6.00M | 171.00M | 231.00M | | | | | | | | 510.00M | 130.00M | 76.00M | 199.00M | 300.00M | 288.00M | 590.00M | 120.00M | | | 288.00M | 724.00M | 42.00M | | |
|
Shares Issued
|
| | | 17.20M | 89.22M | 28.20M | 97.03M | 18.15M | 18.98M | 32.74M | 36.71M | 435.91M | 168.55M | 88.92M | -0.02M | 22.81M | 17.37M | -0.08M | -0.05M | 18.50M | 1.13M | 30.90M | 15.69M | 17.30M | 1.25M | -0.06M | -0.15M | 17.55M | 1.64M | -0.08M | -0.10M | 16.93M | 1.21M | 426.89M | | 16.47M | 1.52M | -0.15M | -0.59M | 328.37M | | | 24.84M | 18.41M | 1.71M | -0.58M | 0.02M | 16.94M | 358.84M | 220.68M | 179.69M | 26.16M | 490.59M | | | 23.58M | 1.49M | -0.10M | -0.12M | 23.50M | 1.75M | -0.02M | -0.10M | 26.00M | 1.79M | -0.05M | -0.19M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.68M | 4.32M | | | | | 50.00M | 220.66M |
|
Dividends Paid - Common
|
| 33.13M | 33.15M | 33.16M | 33.50M | 34.40M | 34.57M | 35.30M | 38.67M | 38.97M | 39.31M | 41.26M | 47.59M | 49.78M | 50.38M | 49.94M | 56.53M | 56.82M | 56.79M | 56.79M | 59.73M | 59.77M | 60.23M | 60.39M | 64.24M | 64.25M | 64.25M | 64.25M | 69.02M | 447.27M | 82.82M | 69.24M | 69.25M | 69.34M | 72.93M | 75.08M | 72.88M | 75.07M | 74.98M | 80.77M | 74.95M | 80.77M | 80.76M | 84.11M | 80.97M | 84.14M | 84.14M | 84.28M | 84.15M | 86.69M | 87.92M | 100.88M | 88.76M | 103.59M | 103.59M | 110.44M | 103.57M | 110.44M | 110.43M | 113.56M | 110.39M | 113.51M | 113.51M | 115.98M | 113.51M | 115.97M | 115.48M |
|
Cash from Financing Activities
|
| -108.58M | -30.73M | -65.66M | 58.05M | -93.88M | -51.28M | -118.44M | -46.22M | -4.45M | -3.79M | 24.23M | 92.86M | 41.78M | 16.05M | -59.98M | 15.48M | 84.19M | -193.88M | 4.18M | 50.31M | 32.94M | -43.95M | -70.24M | -132.60M | -26.47M | -43.92M | -22.79M | -350.29M | -447.95M | -83.21M | -99.88M | -215.71M | 275.38M | -72.71M | -72.97M | -75.23M | -35.18M | -13.65M | 52.25M | 270.53M | -82.41M | -19.63M | 2.24M | 531.40M | -82.80M | -143.52M | -83.42M | 277.44M | 134.72M | 92.62M | 443.14M | -59.59M | -162.56M | -111.06M | -36.33M | -179.19M | -141.23M | -60.46M | -309.90M | -116.72M | -225.55M | -73.31M | 133.31M | -26.39M | -253.06M | -175.91M |
|
Change in Cash
|
| -75.98M | -17.53M | -35.60M | 99.60M | -37.08M | 79.50M | -71.80M | -35.62M | -7.05M | -0.94M | -5.46M | 2.42M | -46.54M | 21.08M | 32.97M | -53.14M | -1.80M | 13.09M | -1.03M | -0.70M | 50.06M | 87.09M | 20.43M | -157.84M | -6.13M | 0.32M | -4.28M | 350.97M | -40.85M | -76.61M | 7.88M | -229.07M | 334.82M | 18.35M | -261.37M | -42.78M | -55.06M | 25.01M | -31.86M | 143.20M | 7.98M | -135.43M | -0.85M | 579.03M | -12.14M | -169.00M | -87.03M | 41.81M | 54.23M | 185.43M | 516.51M | -1056.84M | -10.24M | -50.98M | 9.84M | 1.57M | -5.89M | 245.08M | -167.12M | 0.98M | -59.55M | -10.14M | 5.58M | 6.76M | -7.24M | -0.07M |
|
Free Cash Flow
|
| 57.75M | 14.58M | 30.69M | 41.39M | 62.45M | 25.76M | 31.27M | 15.90M | -1.45M | -28.64M | -20.33M | -10.09M | -24.85M | -85.87M | 26.48M | -2.91M | 40.70M | -16.79M | -16.07M | -57.92M | 10.24M | -14.85M | -19.71M | -18.50M | 27.61M | 22.04M | 23.45M | 40.14M | 31.25M | 5.27M | 10.20M | 72.16M | 58.63M | 21.52M | -114.75M | 144.13M | 56.56M | 58.57M | -2.23M | 6.67M | 103.34M | 11.52M | 1.03M | 49.55M | 68.30M | -26.80M | -1.87M | -43.91M | 17.80M | -24.51M | 31.76M | -767.17M | 245.90M | 168.18M | 47.80M | 122.57M | 138.28M | 75.37M | 29.80M | 120.68M | 165.43M | 65.23M | -48.14M | 92.80M | 250.93M | 90.63M |
|
Net Cash Flow
|
| -75.98M | -17.53M | -35.60M | 99.60M | -37.08M | 79.50M | -71.80M | -35.62M | -7.05M | -0.94M | -5.46M | 2.42M | -46.54M | 21.08M | 32.97M | -53.14M | -1.80M | 13.09M | -1.03M | -0.70M | 50.06M | 87.09M | 21.94M | -159.35M | -6.13M | 0.32M | -4.28M | 350.97M | -40.85M | -76.61M | 7.88M | -229.07M | 334.82M | 18.35M | -261.37M | -42.78M | -55.06M | 25.01M | -31.86M | 143.20M | 7.98M | -135.43M | -0.85M | 579.03M | -12.14M | -169.00M | -87.03M | 41.81M | 54.23M | 185.43M | 516.51M | -1056.84M | -10.24M | -50.98M | 9.84M | 1.57M | -5.89M | 245.08M | -167.12M | 0.98M | -59.55M | -10.14M | 5.58M | 6.76M | -7.24M | -0.07M |