|
Net Income
|
-17.25M | 2.46M | 0.76M | -7.59M | -0.80M | -0.10M | 1.24M | 1.35M | -0.29M | 0.34M | -0.25M | 0.52M | 13.09M | 0.99M | -13.61M | 1.01M | 0.67M | 0.95M | 0.89M | 22.73M | | | | | 10.64M | 24.82M | 24.46M | 25.70M | 16.78M | 44.17M | 29.94M | 23.91M | 8.89M | 36.59M | 21.62M | 24.77M | 4.34M | 28.01M | 31.44M | 24.01M | 8.98M | 29.07M | 11.57M | 134.58M | -34.69M | -73.39M | -79.64M | -208.31M | -171.57M | -19.12M | -1.77M | -2.95M | 10.06M | 52.70M | 28.55M | 18.39M | 9.19M | 39.13M | 27.33M | 10.98M | 8.36M | 24.63M | 26.56M | -11.30M | 11.91M | 41.04M | 22.64M |
|
Depreciation and Depletion
|
| | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.09M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 101.43M | 0.03M | 0.02M | 80.23M | 25.38M | 25.12M | 25.13M | -50.17M | 99.57M | 0.02M | 0.02M | 0.02M | 101.08M | 0.02M | 0.02M | 0.01M | 97.39M | 0.02M | 0.02M | 0.02M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.04M | 0.01M | 0.03M | 0.04M | 0.04M |
|
Share-based Compensation
|
1.21M | 1.32M | 1.36M | 3.04M | 0.79M | 1.13M | 0.88M | 1.17M | 0.94M | 1.36M | 1.04M | 1.16M | 0.94M | 1.32M | 0.97M | 1.30M | 1.86M | 1.38M | 0.98M | 0.99M | 1.05M | 1.64M | 1.42M | 1.21M | 1.19M | 1.81M | 1.40M | 1.32M | 1.37M | 1.99M | 0.65M | 1.31M | 1.32M | 2.02M | 1.43M | 1.43M | 2.46M | 1.96M | -0.31M | 1.47M | 1.45M | 2.21M | 1.22M | 1.50M | 1.56M | 2.34M | 1.64M | 1.69M | 1.78M | 2.78M | 2.08M | 2.09M | 1.16M | 2.77M | 1.93M | 1.94M | 1.97M | 2.76M | 2.01M | 2.03M | 2.33M | 7.53M | 1.08M | 1.07M | 1.30M | 2.58M | 1.85M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 22.73M | | | -0.04M | 49.72M | | | | | | | 2.20M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.04M | 0.87M | 0.90M | -1.80M | | | | | | | | | 10.02M | | -0.48M | -0.06M | | | | 22.73M | | | | | | | | | | 8.12M | 2.20M | -7.47M | | | | 2.72M | 2.27M | 0.10M | 0.10M | 0.10M | 0.30M | 0.86M | 0.15M | 0.16M | 1.25M | | 0.01M | | 1.48M | | | 0.15M | 0.81M | 2.45M | 1.34M | 2.03M | 3.02M | | | 0.01M | 2.91M | 2.35M | 3.45M | 2.25M | 4.89M | 0.65M | 0.73M |
|
Asset Writedowns and Impairment
|
| 1.29M | | 1.26M | | | | | | | | | | | 45.07M | | | | | | | | | | 0.79M | 9.68M | | | | | | | | | | 1.73M | | | | | | | | | | | | 174.12M | 122.55M | 4.14M | | | 2.84M | | | | | 0.94M | | | | | 1.60M | 32.57M | | | |
|
Cash from Operations
|
13.84M | 16.41M | 19.63M | 30.66M | 0.58M | 13.18M | 28.75M | 42.56M | 7.66M | 10.68M | 24.93M | 60.96M | 1.74M | 17.10M | 25.83M | 48.47M | 18.21M | 34.80M | 47.17M | 43.55M | 10.84M | 54.92M | 49.88M | 64.19M | 34.40M | 65.54M | 57.88M | 69.74M | 29.68M | 64.93M | 57.94M | 62.98M | 24.82M | 58.55M | 64.03M | 54.58M | 33.60M | 34.51M | 81.84M | 67.63M | 21.86M | 59.04M | 54.81M | 57.58M | 10.26M | -30.40M | -34.56M | -28.98M | -34.94M | -1.48M | 14.09M | 20.03M | 13.15M | 62.33M | 82.54M | 48.21M | 58.07M | 56.35M | 70.26M | 52.88M | 31.23M | 55.72M | 61.66M | 75.79M | 27.61M | 73.57M | 74.56M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.72M | 0.71M | 0.70M | 0.68M | 0.48M | 0.65M | 0.61M | 0.45M | 0.64M | 0.59M | 0.63M | 0.55M | 0.54M | 0.54M | 0.49M | 0.46M | 0.46M | 0.46M | 0.46M | 0.47M | -3.35M | 0.48M | 0.48M | 0.47M | | 0.45M | 0.48M | 0.55M | 0.54M | 0.61M | 0.65M | 0.65M | 0.65M | 0.65M | 0.66M | 0.65M | 0.53M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.48M | 0.46M | 0.54M | 0.52M | 0.49M |
|
Amortization of Deferred Charges
|
-0.13M | -0.26M | -0.39M | -2.28M | 0.23M | -1.02M | -0.41M | -0.57M | -0.43M | -0.43M | -0.43M | -0.58M | 0.49M | 1.20M | 0.85M | 1.01M | 0.70M | 0.65M | 0.73M | 0.72M | 0.71M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
1,906.27M | 1,893.50M | 1,879.07M | 1,862.09M | 1,847.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 0.03M | 0.04M | 0.03M | 19.07M | 21.30M | 29.19M | 21.35M | 21.68M | 23.80M | 32.39M | 20.52M | 20.57M | 23.06M | 37.35M | 26.83M | 27.19M | 26.25M | 25.38M | 25.12M | 25.13M | 25.33M | 99.57M | 24.34M | 25.57M | 25.11M | 101.08M | 25.12M | 25.00M | 23.61M | 97.39M | 24.36M | 25.59M | 25.08M | 24.06M | 24.90M | 26.03M | 26.37M | 27.22M | 29.00M | 29.34M | 29.47M | 30.30M | 30.10M | 28.78M | 28.51M | 27.32M | 26.96M | 24.69M | 25.55M | 25.75M | 26.66M | 27.39M | 27.05M | 27.75M | 27.47M | 27.84M | 27.68M | 28.31M | 28.31M | 27.87M | 28.36M | 29.05M | 27.89M | 28.16M | 28.34M |
|
Change in Accured Expenses
|
| | -2.78M | 20.11M | -6.77M | 3.69M | 6.45M | -0.90M | -5.69M | 0.77M | 0.36M | 5.77M | -11.96M | 3.40M | -2.25M | 11.81M | -5.54M | 4.17M | 1.37M | 2.37M | -9.79M | 4.78M | 4.30M | 2.71M | -5.63M | 11.47M | 1.47M | -4.34M | -8.44M | 10.16M | 3.85M | -26.54M | -4.20M | 9.83M | 2.35M | 9.03M | -5.44M | -4.88M | 8.11M | -5.78M | -8.00M | 9.57M | 1.85M | 2.45M | -15.79M | -7.50M | 15.78M | -6.20M | -8.76M | -3.64M | 7.14M | 2.77M | -5.56M | 6.22M | 6.16M | 0.25M | -3.99M | 0.48M | 8.49M | -4.56M | -5.86M | 4.03M | 3.28M | 8.23M | -6.82M | 10.11M | 11.73M |
|
Other Working Capital Changes
|
| | -1.58M | -1.55M | -1.38M | 2.75M | -3.85M | 1.69M | -0.67M | 3.52M | -1.48M | -1.17M | -0.90M | 2.62M | -0.46M | 3.74M | -2.29M | 6.86M | -1.72M | -1.24M | -2.41M | 4.39M | -2.66M | 0.99M | 0.12M | 4.78M | -0.45M | -1.30M | -0.80M | 6.78M | -5.25M | -17.74M | -1.85M | 5.11M | -2.70M | 25.77M | -13.94M | 7.08M | -18.63M | -3.17M | 5.45M | 0.84M | -0.67M | 1.05M | 0.21M | 5.14M | 8.58M | -8.52M | -4.30M | 1.95M | -1.11M | 0.32M | -0.25M | 9.18M | -1.43M | 2.06M | -5.12M | 11.06M | -3.92M | 1.66M | -4.53M | 6.79M | -0.69M | 2.36M | -3.69M | 7.54M | -2.57M |
|
Capital Expenditures
|
| | 4.47M | 6.96M | 4.60M | 151.90M | 109.50M | 0.00M | 7.88M | 358.91M | 18.68M | | 6.79M | 8.38M | 400.02M | 29.52M | 13.94M | 28.65M | 32.67M | 32.05M | 25.97M | 14.45M | 107.96M | 149.01M | 55.97M | 94.43M | | | 27.41M | 26.69M | 24.56M | 24.21M | 93.80M | | | | 119.05M | 0.49M | | -10.09M | 21.08M | 25.96M | 28.55M | -62.51M | 3.90M | 1.31M | 3.73M | -5.04M | 11.96M | 7.65M | 13.14M | -25.45M | 11.63M | 16.40M | 16.56M | 23.07M | 21.64M | 26.29M | 19.52M | 18.86M | 18.87M | 4.04M | 3.81M | 23.18M | 25.56M | 3.61M | 3.93M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | 92.63M | | -0.51M | 38.95M | | | | 76.44M | | | -0.04M | 158.51M | | | | | | | 65.19M | -183.49M | | | | 10.04M | 21.22M | 9.50M | 0.02M | 1.72M | | | | 133.53M | 10.66M | | | | | 213.82M | | | | | | | | | | | | | | | 89.02M | 0.00M | |
|
Change in Acquisitions & Divestments
|
| | | | | | 1.25M | 1.40M | 0.10M | 0.51M | 1.10M | 1.46M | | 0.30M | 0.25M | 0.45M | 5.07M | 1.50M | | | 6.00M | 58.50M | | | | | | 3.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-7.15M | -14.23M | -20.44M | -7.59M | -11.37M | -222.80M | -118.64M | -17.71M | -49.24M | -374.58M | -15.08M | -17.24M | 81.56M | -11.28M | -426.77M | -12.62M | -21.60M | -27.42M | -37.64M | 44.66M | -21.73M | 72.04M | -162.97M | 7.09M | -70.02M | -107.17M | -13.62M | -12.83M | -23.70M | 91.44M | 40.18M | -35.49M | -124.08M | -28.62M | -17.91M | -11.32M | -123.65M | -27.52M | -16.38M | -175.04M | -30.29M | -59.00M | -51.52M | 75.07M | -39.70M | -20.75M | -8.71M | -9.82M | -11.96M | 203.38M | -129.63M | -124.00M | -110.87M | -22.35M | -16.56M | -98.83M | -21.64M | -29.61M | -49.92M | -19.67M | -18.87M | -16.91M | -22.63M | -53.71M | 63.46M | -15.70M | -19.67M |
|
Other financing activities
|
0.14M | -0.97M | -1.01M | 0.21M | 1,370.16M | 0.04M | 3.02M | 0.02M | | 2.23M | 0.22M | | 4.35M | 0.03M | 0.04M | 2.50M | 0.53M | 0.01M | 0.00M | 0.56M | | 0.19M | 3.14M | -0.00M | 0.28M | 0.67M | 0.23M | 1.68M | | 2.74M | 0.03M | | | | | | | | | 0.41M | | | 4.80M | 0.01M | | 1.41M | | | 1.15M | | 0.00M | 0.07M | 0.12M | | 13.73M | | | | | | | | | | 0.45M | | 11.12M |
|
Cash from Financing Activities
|
-6.24M | 27.95M | 54.27M | 35.06M | 14.80M | 183.64M | -4.26M | -1.92M | 143.81M | 198.40M | -1.99M | -46.21M | 18.97M | -29.57M | 317.72M | -47.83M | 71.14M | -30.50M | -20.33M | 12.93M | -22.22M | 15.46M | -21.74M | -45.98M | -21.59M | 38.59M | -66.41M | 94.70M | -170.66M | -38.72M | -28.70M | -33.63M | -28.72M | 0.02M | -28.32M | -28.42M | -26.24M | 61.64M | -29.30M | -13.27M | 0.21M | 6.05M | -16.45M | -29.16M | 284.54M | -259.55M | 61.11M | 31.62M | 36.00M | -106.22M | -6.25M | 81.64M | 102.67M | -6.38M | 179.81M | -202.07M | -21.06M | -13.19M | -11.19M | -11.28M | -14.29M | -33.63M | -89.68M | -13.07M | -69.59M | -104.57M | 36.98M |
|
Net Equity Issued and Repurchased
|
14.28M | 51.56M | 119.26M | -184.92M | 181.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.08M | -0.08M | -0.08M | | 4.32M | | | | 0.08M | 13.43M | 13.44M | 13.43M | 13.46M | 26.92M | | 15.64M | 15.74M | 16.67M | 16.64M | 16.64M | 16.81M | 20.09M | 20.09M | 20.11M | 20.73M | 25.12M | 25.16M | 25.10M | 25.35M | 25.14M | 25.15M | 25.14M | 25.27M | 25.09M | 25.09M | 25.09M | 25.36M | 25.21M | 25.95M | 26.19M | 26.11M | 25.45M | 25.19M | 25.30M | 25.56M | | | | 2.45M | 2.46M | 2.45M | 2.46M | 2.45M | 2.45M | 2.45M | 2.46M | 12.77M | 6.38M | 6.38M | 6.38M | 6.47M | 6.39M | 6.43M | 6.31M | 48.57M | 16.70M | 16.59M |
|
Change in Cash
|
0.45M | 37.27M | 67.70M | 58.12M | 4.02M | -25.98M | -94.14M | 22.92M | 102.22M | -165.50M | 7.86M | -2.49M | 102.28M | -23.75M | -83.22M | -11.98M | 67.75M | -23.12M | -10.80M | 101.14M | -33.10M | 142.42M | -134.83M | 25.30M | -57.21M | -3.03M | -22.15M | 151.61M | -164.68M | 117.64M | 69.42M | -6.14M | -127.98M | 29.94M | 17.81M | 14.84M | -116.29M | 68.63M | 36.16M | -120.68M | -8.22M | 6.09M | -13.16M | 103.49M | 255.10M | -310.70M | 17.84M | -7.19M | -10.90M | 95.68M | -121.80M | -22.32M | 4.96M | 33.60M | 245.79M | -252.68M | 15.36M | 13.55M | 9.15M | 21.93M | -1.93M | 5.18M | -50.64M | 9.01M | 21.47M | -46.70M | 91.86M |
|
Free Cash Flow
|
13.84M | 16.41M | 15.16M | 23.70M | -4.02M | -138.72M | -80.74M | 42.55M | -0.23M | -348.23M | 6.25M | 60.96M | -5.05M | 8.72M | -374.19M | 18.95M | 4.28M | 6.15M | 14.50M | 11.50M | -15.12M | 40.47M | -58.08M | -84.82M | -21.57M | -28.88M | 57.88M | 69.74M | 2.27M | 38.24M | 33.38M | 38.77M | -68.97M | 58.55M | 64.03M | 54.58M | -85.44M | 34.02M | 81.84M | 77.72M | 0.78M | 33.08M | 26.25M | 120.09M | 6.37M | -31.71M | -38.30M | -23.94M | -46.90M | -9.13M | 0.95M | 45.48M | 1.53M | 45.93M | 65.98M | 25.14M | 36.43M | 30.07M | 50.74M | 34.01M | 12.37M | 51.68M | 57.85M | 52.61M | 2.04M | 69.96M | 70.62M |
|
Net Cash Flow
|
0.45M | 30.12M | 53.46M | 58.12M | 4.02M | -25.98M | -94.14M | 22.92M | 102.22M | -165.50M | 7.86M | -2.49M | 102.28M | -23.75M | -83.22M | -11.98M | 67.75M | -23.12M | -10.80M | 101.14M | -33.10M | 142.42M | -134.83M | 25.30M | -57.21M | -3.03M | -22.15M | 151.61M | -164.68M | 117.64M | 69.42M | -6.14M | -127.98M | 29.94M | 17.81M | 14.84M | -116.29M | 68.63M | 36.16M | -120.68M | -8.22M | 6.09M | -13.16M | 103.49M | 255.10M | -310.70M | 17.84M | -7.19M | -10.90M | 95.68M | -121.80M | -22.32M | 4.96M | 33.60M | 245.79M | -252.68M | 15.36M | 13.55M | 9.15M | 21.93M | -1.93M | 5.18M | -50.64M | 9.01M | 21.47M | -46.70M | 91.86M |