|
Net Income
|
1.13M | 698.00 | 0.00M | 30.09M | 0.90M | 8.93M | 3.56M | 19.18M | 2.57M | 3.30M | 60.76M | 53.43M | 0.35M | 0.31M | 6.96M | 2.57M | 3.28M | 3.73M | 4.13M | 26.40M | 106.82M | -0.29M | | | | | | | 2.34M | 31.74M | 79.58M | 5.33M | 6.54M | 7.80M | 2.73M | -21.14M | 4.48M | 6.19M | 6.44M | 5.99M | 6.04M | 7.18M | 339.00M | 33.38M | 7.39M | 6.59M | 6.09M | 4.57M | 6.13M | 9.74M | 7.21M | | | | | | -3.59M | -3.18M | -43.62M | -3.10M | -5.06M | -3.47M | -2.82M | -3.02M | -4.67M | -3.57M | -123.51M |
|
Share-based Compensation
|
| | 1.14M | 0.45M | 1.41M | 0.00M | 0.00M | 1.88M | 1.27M | 0.00M | 0.00M | 1.46M | 1.43M | 1.33M | 1.23M | 1.86M | 1.03M | 1.36M | 1.23M | 2.63M | 1.06M | 1.45M | 1.33M | 1.16M | 1.85M | 1.22M | 0.89M | 1.15M | 1.55M | 0.88M | 0.32M | 0.76M | 1.15M | 1.20M | 1.21M | 1.21M | 1.54M | 1.83M | 1.69M | 1.68M | 2.83M | 1.70M | 1.74M | 1.48M | 1.78M | 2.00M | 2.12M | 1.97M | 1.66M | 2.09M | 2.73M | 2.08M | 2.08M | 2.16M | 1.92M | 1.83M | 1.19M | 1.41M | 1.43M | 1.51M | 1.09M | 1.04M | 1.58M | 1.50M | 1.37M | 1.74M | 1.64M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.04M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | 0.11M | 0.10M | | | | | | 0.00M | | -0.00M | | 0.07M | 0.09M | | 2.26M | | | | | 0.78M | 0.03M | 0.08M | 100.81M | 0.58M | 0.08M | 0.01M | 24.24M | 0.30M | 2.20M | | | 0.45M | -1.50M | 339.02M | 61.01M | 0.14M | -7.68M | | -7.47M | 0.33M | 0.00M | 46.11M | | 0.45M | 1.65M | | 1.19M | 1.30M | 0.05M | 0.00M | 0.72M | 0.18M | 0.01M | 0.01M | 0.91M | 0.21M | 0.01M | 0.01M |
|
Asset Writedowns and Impairment
|
1.76M | 1.72M | 1.73M | 1.69M | 1.57M | 0.79M | 0.96M | 0.83M | 1.34M | | | 1.00M | 1.10M | | | 1.00M | 1.57M | 0.72M | 0.72M | 0.76M | 0.57M | | | 0.07M | 0.44M | 5.91M | | 0.03M | 0.44M | 0.27M | 0.46M | 0.54M | 0.18M | 0.29M | 4.53M | 28.15M | 1.89M | | | 0.25M | 8.37M | | | | 0.92M | | | 2.15M | 1.04M | 0.29M | 0.29M | 0.85M | 0.41M | 0.93M | | 0.67M | 0.70M | 0.81M | 41.86M | 0.04M | 1.45M | 1.10M | | 1.12M | 0.98M | 1.04M | 111.72M |
|
Cash from Operations
|
33.99M | 28.44M | 18.89M | 21.58M | 29.03M | 32.91M | 21.54M | 28.45M | 32.56M | 27.41M | 26.41M | 31.24M | 35.56M | 31.56M | 25.64M | 38.68M | 36.90M | 26.09M | 30.49M | 19.83M | 22.48M | 16.64M | 23.75M | 20.24M | 35.70M | 18.63M | 21.88M | 33.11M | 32.25M | 29.01M | 24.50M | 28.96M | 30.70M | 34.46M | 28.81M | 36.66M | 36.65M | 34.06M | 30.17M | 46.49M | 27.58M | 32.97M | 30.74M | 39.64M | 28.86M | 22.32M | 33.04M | 28.75M | 37.24M | 27.38M | 1.76M | 22.77M | 8.65M | 25.33M | 17.48M | 21.75M | 16.29M | 29.96M | 15.57M | 22.85M | 21.22M | 28.86M | 20.67M | 24.50M | 16.18M | 29.85M | 15.91M |
|
Amortization of Deferred Charges
|
| | 1.62M | 1.52M | 1.50M | 1.50M | 1.58M | 0.96M | 0.79M | 0.83M | -5.53M | 7.10M | 0.97M | -2.94M | -2.68M | 8.51M | 1.02M | 0.97M | 0.99M | 1.18M | 0.94M | 0.82M | 0.98M | 0.86M | 0.87M | 0.98M | 0.81M | 0.82M | 0.84M | 0.77M | 0.79M | 0.80M | 0.48M | 0.47M | 0.47M | 0.47M | 0.45M | 0.57M | 0.55M | 0.54M | 0.54M | 0.87M | 1.23M | 0.56M | 0.65M | 0.67M | 0.72M | 0.76M | 1.11M | 1.11M | 1.09M | 1.00M | 1.00M | 1.00M | 1.08M | 0.97M | 1.05M | 1.05M | 1.06M | 1.06M | 1.06M | 1.06M | 1.15M | 1.15M | 1.07M | 1.07M | 1.07M |
|
Amortization
|
53.04M | 52.81M | 53.34M | 53.28M | 2,298.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 23.69M | 23.95M | 23.61M | 23.67M | 24.28M | 24.19M | 25.25M | 25.46M | 24.42M | 25.40M | 25.99M | 25.59M | 26.22M | 26.13M | 25.52M | 25.58M | 21.17M | 22.41M | 22.75M | 24.40M | 24.35M | 24.50M | 25.27M | 25.50M | 29.35M | 28.81M | 26.04M | 25.16M | 30.91M | 26.30M | 26.07M | 29.26M | 27.94M | 28.79M | 29.97M | 29.88M | 30.27M | 31.11M | 29.55M | 35.42M | 37.40M | 38.81M | 29.72M | 29.60M | 30.47M | 30.24M | 29.64M | 27.55M | 18.25M | 20.11M | 22.20M | 24.04M | 23.63M | 21.85M | 21.54M | 21.41M | 21.90M | 24.09M | 24.94M | 23.89M | 23.47M | 23.62M | 23.24M | 23.56M | 23.77M |
|
Change in Accured Expenses
|
71.59M | 71.01M | 64.46M | -11.43M | 53.63M | 2.72M | -3.02M | -3.16M | 9.02M | -5.26M | -1.47M | -4.59M | 4.84M | -2.55M | 0.28M | -0.85M | 4.26M | -6.93M | 4.67M | -8.11M | 2.04M | -6.10M | 1.05M | -1.61M | 9.07M | -11.62M | -0.98M | 0.34M | 1.92M | -4.28M | 1.86M | -2.06M | 3.47M | -0.62M | 1.53M | -0.93M | -0.47M | -7.45M | -0.30M | 5.86M | -7.26M | -3.18M | 2.35M | 3.30M | -6.35M | -8.26M | 6.77M | -7.95M | 6.54M | 2.02M | -19.67M | 5.49M | -8.58M | 7.80M | -5.32M | 0.62M | -3.73M | 6.89M | 2.27M | -1.96M | -1.33M | 4.96M | -1.64M | 3.78M | -5.24M | 5.44M | 2.89M |
|
Other Working Capital Changes
|
| | 7.07M | 1.96M | 4.32M | 4.14M | 10.42M | 2.10M | 10.39M | 2.45M | 6.23M | -2.65M | 3.95M | 0.66M | 9.71M | -5.86M | 0.63M | 0.89M | 7.34M | 1.74M | 3.15M | 4.88M | 8.22M | 7.05M | 0.93M | -0.17M | 8.97M | 0.76M | 0.91M | 0.08M | 11.88M | 2.85M | 7.26M | 3.88M | 10.46M | -1.40M | 1.37M | -0.38M | 8.23M | -0.56M | 2.04M | 3.75M | 6.57M | -2.27M | -0.90M | 5.38M | 7.08M | -4.29M | 1.62M | 4.45M | -1.35M | -0.04M | 0.73M | 1.73M | -1.52M | 0.65M | 0.87M | -0.99M | 10.71M | 0.70M | 0.94M | -0.28M | 2.57M | 3.65M | 0.57M | -0.56M | 2.89M |
|
Capital Expenditures
|
5.36M | 0.01M | 0.02M | 7.46M | 4.61M | 64.53M | | 87.88M | 126.95M | -0.08M | 154.83M | | 10.46M | 41.68M | | | 10.20M | 14.87M | 14.28M | 16.48M | 48.05M | 106.08M | | 40.41M | 6.39M | 6.94M | 138.35M | 0.23M | 4.72M | 11.67M | | | 12.01M | 13.86M | 12.62M | -77.86M | 106.40M | 10.54M | 15.50M | 37.63M | 7.28M | 12.16M | 11.14M | 37.87M | 10.85M | 14.61M | 13.04M | 19.61M | 4.16M | 6.21M | 8.28M | 13.76M | 4.00M | 7.39M | 7.65M | 17.47M | 5.57M | 4.32M | 12.40M | 15.93M | 13.62M | 7.87M | 11.87M | 14.03M | 5.69M | 8.70M | 8.68M |
|
Sales of Property, Plant and Equipment
|
| | 13.34M | 4.18M | | | | 49.30M | | | 231.10M | 112.94M | | | 13.40M | 8.43M | 15.16M | | | 298.60M | 189.39M | 1.48M | | | 37.01M | 2.05M | 14.51M | 83.36M | | 119.51M | 124.11M | | | | | 30.80M | 78.48M | 96.54M | -0.73M | | | 31.33M | 551.22M | 123.51M | | | | 96.54M | | | 897.78M | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
-151.17M | -163.43M | -179.64M | -198.41M | -219.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-5.12M | 9.87M | -12.94M | -4.62M | -4.01M | -52.01M | -5.77M | -49.35M | -130.78M | 39.59M | 68.02M | 84.27M | -11.45M | -64.85M | -3.79M | -8.71M | 1.16M | -21.59M | -20.07M | 230.34M | 27.64M | -34.80M | -29.50M | -71.22M | 23.47M | -17.36M | -161.46M | 65.52M | -16.04M | -123.37M | 100.31M | -24.39M | -19.53M | -152.01M | -17.54M | -7.28M | -40.69M | 75.33M | -25.84M | -47.74M | -13.44M | -453.77M | 463.39M | 64.86M | -20.34M | 32.47M | -17.92M | 71.55M | -8.20M | -9.99M | 841.44M | -121.07M | -114.53M | -102.60M | -6.12M | -17.91M | -5.79M | -4.39M | -120.10M | -15.94M | -9.76M | -7.92M | -11.94M | -14.12M | -5.70M | -8.75M | -8.69M |
|
Other financing activities
|
793.44M | 901.60M | 942.88M | 944.83M | 966.95M | | | | | | | | | | | 1.10M | 0.21M | 0.18M | | 0.01M | | 0.01M | | 0.00M | | | | | | | | 0.70M | | | | | | | 0.56M | 0.16M | 1.10M | 0.58M | 1.76M | 1.32M | 0.92M | 0.14M | 0.52M | 0.54M | 0.52M | 0.49M | 0.46M | 0.28M | 0.26M | 0.25M | 0.26M | 0.25M | 0.25M | 0.25M | | | | | | | | | |
|
Cash from Financing Activities
|
-31.06M | 10.45M | -57.28M | -12.88M | -25.46M | 21.68M | 233.30M | -162.74M | 31.93M | -36.60M | -96.57M | -143.72M | -19.07M | 29.85M | 32.18M | -78.96M | -40.65M | -15.33M | -8.19M | -127.76M | -118.38M | -20.91M | -8.70M | 58.23M | -34.98M | -18.51M | 137.81M | -92.73M | -16.46M | 93.16M | -138.61M | -8.91M | -12.15M | 115.64M | -13.24M | -29.52M | 5.40M | -115.11M | -6.42M | 2.72M | -8.39M | 414.82M | -487.02M | -104.26M | -2.03M | -67.43M | -19.30M | -96.44M | -33.75M | -14.94M | -540.83M | 24.12M | 12.01M | -16.31M | -48.26M | -3.86M | -11.82M | -26.66M | 107.28M | -8.56M | -13.09M | -19.94M | -9.42M | -8.97M | -10.13M | -22.95M | -4.94M |
|
Dividends Paid - Common
|
-23.09M | 71.52M | 25.76M | 26.03M | 25.90M | 26.84M | 27.65M | 28.56M | 28.59M | 28.80M | 28.80M | 28.86M | 28.90M | 28.91M | 20.00M | 19.93M | 20.03M | 20.07M | 20.03M | 19.97M | 20.09M | 20.04M | 20.02M | 20.12M | 20.52M | 20.50M | 20.49M | 20.49M | 41.14M | 22.15M | 22.36M | 1.92M | 45.02M | 23.15M | 23.49M | 1.17M | 47.30M | 23.70M | 24.06M | 0.44M | 48.16M | 24.11M | 24.09M | 0.60M | 49.48M | 24.76M | 24.81M | 25.39M | 25.46M | 25.47M | 14.44M | 14.44M | 14.89M | 14.90M | 14.92M | 14.94M | 15.85M | 15.82M | 15.88M | 15.84M | 15.91M | 15.92M | 15.91M | 15.89M | 15.94M | 15.95M | 15.92M |
|
Change in Cash
|
-2.19M | 48.76M | -51.33M | 4.08M | -0.45M | 2.58M | 249.07M | -183.65M | -66.29M | 30.41M | -2.13M | -28.21M | 5.04M | -3.44M | 54.04M | -48.98M | -2.58M | -10.82M | 2.22M | 122.42M | -68.26M | -39.07M | -14.44M | 7.26M | 24.20M | -17.25M | -1.77M | 5.90M | -0.25M | -1.20M | -13.79M | -4.35M | -0.98M | -1.90M | -1.98M | -0.14M | 1.36M | -5.73M | -2.09M | 1.48M | 5.75M | -5.99M | 7.10M | 0.24M | 6.48M | -12.63M | -4.17M | 3.86M | -4.71M | 2.45M | 302.37M | -74.18M | -93.87M | -93.58M | -36.90M | -0.02M | -1.32M | -1.09M | 2.74M | -1.65M | -1.64M | 0.99M | -0.69M | 1.41M | 0.34M | -1.86M | 2.29M |
|
Free Cash Flow
|
28.63M | 28.43M | 18.87M | 14.12M | 24.41M | -31.62M | 21.54M | -59.43M | -94.39M | 27.49M | -128.42M | 31.24M | 25.10M | -10.12M | 25.64M | 38.68M | 26.70M | 11.22M | 16.21M | 3.35M | -25.57M | -89.44M | 23.75M | -20.17M | 29.31M | 11.69M | -116.47M | 32.87M | 27.54M | 17.34M | 24.50M | 28.96M | 18.69M | 20.60M | 16.19M | 114.51M | -69.75M | 23.52M | 14.66M | 8.86M | 20.30M | 20.80M | 19.59M | 1.77M | 18.01M | 7.72M | 20.00M | 9.15M | 33.08M | 21.17M | -6.52M | 9.01M | 4.65M | 17.94M | 9.83M | 4.29M | 10.72M | 25.64M | 3.16M | 6.93M | 7.60M | 20.99M | 8.80M | 10.47M | 10.49M | 21.14M | 7.23M |
|
Net Cash Flow
|
-2.19M | 48.76M | -51.33M | 4.08M | -0.45M | 2.58M | 249.07M | -183.65M | -66.29M | 30.41M | -2.13M | -28.21M | 5.04M | -3.44M | 54.04M | -48.98M | -2.58M | -10.82M | 2.22M | 122.42M | -68.26M | -39.07M | -14.44M | 7.26M | 24.20M | -17.25M | -1.77M | 5.90M | -0.25M | -1.20M | -13.79M | -4.35M | -0.98M | -1.90M | -1.98M | -0.14M | 1.36M | -5.73M | -2.09M | 1.48M | 5.75M | -5.99M | 7.10M | 0.24M | 6.48M | -12.63M | -4.17M | 3.86M | -4.71M | 2.45M | 302.37M | -74.18M | -93.87M | -93.58M | -36.90M | -0.02M | -1.32M | -1.09M | 2.74M | -1.65M | -1.64M | 0.99M | -0.69M | 1.41M | 0.34M | -1.86M | 2.29M |