|
Net Income
|
114.12M | 2.24M | 6.58M | 6.28M | 6.20M | -23.57M | 5.85M | -0.60M | | 0.14M | | | | | 220.59M | 173.06M | 192.78M | 190.85M | 206.43M | -7.47M | 1.23M | 8.02M | 134.62M | -9.13M | -5.42M | 11.53M | 119.13M | -9.54M | -0.86M | 9.96M | 124.81M | -3.64M | -0.09M | -0.01M | 1,027.38M | -0.11M | 0.03M | 0.02M | 203.63M | -0.05M | -0.04M | | 227.09M | 202.92M | 212.24M | 231.54M | 249.98M | 218.79M | 245.24M | 230.79M | 579.78M | 294.18M | 276.45M | 234.78M | 296.71M | 274.23M | 264.51M | 318.81M | 336.71M | 254.22M | 258.36M | 302.99M | 255.20M | 254.56M | 252.75M | 387.84M |
|
Gains from Investment Securities
|
| 6.99M | -8.20M | 5.39M | -5.13M | 0.01M | -11.67M | 4.03M | -4.03M | | -28.07M | 0.01M | 1.07M | 0.67M | -26.70M | 0.04M | 0.51M | 0.02M | -27.80M | 0.02M | -0.02M | | 38.35M | 0.02M | 1.87M | 0.02M | 29.80M | 0.64M | 21.12M | -1.36M | 0.04M | | 1.77M | 15.00M | -84.71M | 53.85M | 10.59M | 9.95M | 19.23M | 22.97M | 58.01M | 26.68M | 15.67M | 49.90M | 106.39M | 56.78M | 53.16M | 66.00M | 75.98M | 64.63M | 41.27M | 122.01M | 35.90M | 28.36M | 26.93M | 23.71M | 1.04M | 78.35M | 52.60M | 80.47M | 84.85M | 280.45M | 13.88M | 15.89M | 37.91M | 34.50M |
|
Cash from Operations
|
| 228.39M | 387.36M | 303.28M | 171.57M | 270.10M | 283.64M | 300.05M | 152.69M | 231.75M | 174.98M | 284.05M | 163.08M | 250.54M | 245.17M | 290.37M | 202.25M | 278.52M | 348.14M | 274.85M | 144.53M | 225.01M | 376.32M | 279.73M | 174.39M | 275.77M | 391.99M | 340.74M | 264.20M | 366.99M | 426.78M | 460.76M | 278.30M | 346.79M | 343.22M | 382.39M | 234.13M | 320.77M | 340.36M | 423.29M | 263.35M | 343.54M | 333.70M | 343.55M | 425.75M | 309.31M | 397.82M | 371.83M | 330.21M | 357.98M | 377.66M | 397.13M | 296.26M | 357.00M | 371.81M | 477.33M | 326.81M | 286.89M | 391.40M | 350.81M | 374.12M | 340.59M | 336.93M | 431.89M | 307.93M | 305.98M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | 98.05M | | | | 100.74M | | | | 104.91M | | | | 111.58M | | | | 116.19M | | | | 120.04M | | | | 128.50M | | | | 139.29M | | | | 144.93M | | | | | | | | 90.13M | | | | 97.54M | | | | | | | |
|
Capital Expenditures
|
| 1.68M | 1.56M | 0.32M | 1.89M | 0.62M | 6.34M | 0.76M | 0.64M | 1.53M | 2.46M | 0.48M | 2.20M | 1.18M | 0.81M | 0.85M | 1.39M | 2.12M | 6.80M | 5.08M | 4.93M | 4.48M | 4.88M | 6.08M | 7.87M | 16.71M | 6.29M | 3.88M | 2.86M | 3.40M | 15.02M | 3.98M | 4.10M | 5.37M | 6.83M | 11.97M | 6.77M | 8.58M | 17.78M | 7.01M | 14.64M | 8.39M | 12.15M | 9.32M | 10.83M | 8.64M | 12.97M | 15.53M | 8.20M | 7.00M | 7.51M | 6.98M | 6.65M | 6.14M | 8.16M | 8.21M | 17.42M | 10.82M | 13.10M | 9.11M | 17.63M | 29.31M | 15.00M | 11.75M | 12.94M | 97.29M |
|
Sales of Property, Plant and Equipment
|
| 0.02M | -0.04M | | | | 0.08M | 0.04M | 2.72M | 0.06M | 0.28M | 0.02M | 0.04M | -0.00M | | 0.20M | 0.05M | 0.31M | 0.01M | | 0.02M | 0.04M | 8.70M | | | | | | | 0.77M | -0.68M | 0.02M | | | | | 0.02M | | 1.97M | | 0.01M | 0.02M | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 250.66M | 821.42M | 241.27M | 233.41M | 165.68M | 330.21M | 118.74M | 323.45M | 147.20M | 92.94M | 84.98M | 202.32M | 487.64M | 317.02M | 211.02M | 248.30M | 86.71M | 96.65M | 39.10M | 97.21M | 138.84M | 108.60M | 139.05M | 89.66M | 142.87M | 235.11M | 89.91M | 55.26M | 109.47M | 323.37M | 111.97M | 107.25M | 143.39M | 197.02M | 74.02M | 105.80M | 326.60M | -130.21M | 223.25M | 252.54M | 191.06M | 257.61M | 234.32M | 259.05M | -71.51M | 90.13M | 102.27M | 161.87M | 113.37M | 86.48M | 211.21M | 361.81M | 217.37M | 145.16M | 79.22M | 264.46M | 194.43M | 510.37M | 96.19M | 540.29M | 258.34M | 624.37M | 137.87M | 295.82M | 342.38M |
|
Cash from Investing Activities
|
| -363.17M | -211.34M | -425.23M | -88.78M | -181.97M | 138.34M | -175.60M | 89.25M | -34.25M | -191.53M | -195.41M | -60.47M | -152.77M | -289.38M | -267.85M | -48.75M | -71.71M | -226.07M | -175.54M | -26.35M | -94.94M | -53.33M | -244.33M | -112.31M | -123.29M | -153.42M | -334.97M | -212.51M | -171.54M | -343.42M | -410.74M | -95.84M | -226.37M | -193.88M | -313.88M | -95.36M | -680.61M | 193.62M | -305.76M | -50.59M | -212.21M | -240.74M | -311.68M | -648.98M | -31.80M | -189.27M | -269.69M | -405.72M | 46.15M | -284.12M | -275.32M | -132.61M | -282.92M | -252.17M | -247.77M | -162.37M | -417.83M | -98.18M | -731.94M | 105.35M | -196.30M | 181.37M | -239.95M | -64.03M | -73.79M |
|
Other financing activities
|
| 78.06M | -102.10M | -10.78M | -12.48M | 11.38M | -19.65M | -6.98M | -6.77M | -8.20M | 35.06M | 9.27M | 0.98M | 4.40M | 7.95M | -6.71M | -6.84M | -3.19M | -5.07M | -17.18M | -15.92M | -16.33M | -20.36M | -15.56M | -27.26M | -26.37M | -26.61M | -17.64M | -20.55M | -19.00M | -14.80M | -21.17M | -23.12M | -21.62M | -25.02M | -25.60M | -33.06M | -28.90M | -39.43M | -37.14M | -37.08M | -21.41M | -25.80M | -19.65M | -25.22M | -11.98M | -16.07M | -13.81M | -16.93M | -17.54M | -15.96M | -13.81M | -19.97M | -32.30M | -46.71M | -54.49M | -61.95M | 46.91M | -27.42M | 124.47M | -39.24M | 37.05M | -10.12M | 17.34M | 42.26M | 48.35M |
|
Cash from Financing Activities
|
| -35.36M | -111.64M | -68.39M | -96.32M | -79.46M | -85.45M | -203.00M | -437.48M | -112.18M | -71.83M | -91.87M | -111.15M | 128.57M | -194.66M | -62.97M | -133.96M | -211.54M | -127.46M | -103.87M | -107.54M | -115.34M | -173.21M | -105.09M | -1.13M | -164.84M | -254.65M | -48.59M | -15.40M | -142.13M | -113.67M | -67.25M | -147.00M | -122.35M | -117.38M | -103.34M | -147.62M | 359.56M | -500.11M | -169.48M | -186.66M | -153.29M | -81.08M | -31.27M | 253.31M | -309.03M | -187.06M | -113.32M | 135.82M | -450.51M | -95.60M | -84.70M | -122.80M | -170.29M | -114.66M | -151.74M | -254.79M | 136.78M | -271.73M | 356.96M | -476.74M | -95.10M | -500.95M | -124.46M | -230.78M | -171.79M |
|
Dividends Paid - Common
|
| 11.58M | 11.59M | 12.43M | 12.41M | 12.23M | 13.00M | 12.51M | 12.28M | 12.10M | 12.24M | 12.09M | 14.90M | 14.31M | 14.23M | 14.14M | 15.78M | 15.57M | 15.42M | 15.22M | 16.76M | 16.65M | 16.38M | 16.21M | 17.10M | 16.91M | 16.68M | 16.52M | 16.95M | 16.78M | 16.67M | 16.50M | 17.59M | 17.44M | 17.30M | 17.19M | 18.21M | 18.07M | 17.94M | 17.70M | 18.96M | 18.84M | 18.70M | 18.59M | 19.95M | 19.96M | 19.69M | 19.51M | 20.38M | 20.18M | 19.98M | 19.69M | 20.52M | 20.23M | 20.11M | 20.07M | 21.50M | 21.38M | 21.17M | 21.12M | 22.56M | 21.61M | 20.19M | 20.15M | 22.38M | 21.87M |
|
Exchange Rate Effect
|
| 2.05M | -3.99M | -1.63M | 0.88M | -3.49M | -3.32M | -3.46M | 2.10M | 0.41M | -3.47M | -2.58M | 0.90M | 1.83M | 1.76M | 3.98M | 0.14M | -1.42M | 3.55M | 7.63M | -4.85M | 6.46M | 5.25M | 6.75M | -1.19M | 8.99M | 19.81M | -5.80M | 0.62M | 1.90M | 1.57M | 2.83M | 0.44M | -7.26M | -1.85M | 4.88M | 2.47M | -4.51M | 9.72M | -1.73M | -4.12M | -0.69M | -2.61M | 13.83M | -6.41M | -2.41M | -6.74M | -2.17M | -3.75M | 4.63M | -2.11M | -1.64M | 3.78M | 9.54M | 1.99M | 1.73M | -6.75M | 4.71M | -3.88M | 4.57M | 1.64M | -2.56M | 13.43M | -0.52M | -6.26M | 3.20M |
|
Change in Cash
|
| -168.09M | 60.40M | -191.98M | -12.65M | 5.17M | 333.21M | -82.01M | -193.44M | 85.73M | -91.85M | -5.81M | -7.64M | 228.16M | -237.12M | -36.45M | 19.68M | -6.14M | -1.85M | 3.07M | 5.79M | 21.20M | -0.98M | -62.93M | 59.76M | -3.36M | 1.90M | -48.62M | 36.92M | 55.22M | -28.74M | -14.41M | 35.90M | -9.19M | 30.10M | -29.95M | -6.38M | -4.79M | 43.59M | -53.68M | 21.98M | -22.64M | 9.26M | 14.44M | 23.66M | -33.93M | 14.75M | -13.34M | 56.57M | -41.75M | -4.16M | 35.47M | 44.63M | -86.67M | 6.97M | 79.55M | -97.10M | 10.54M | 17.61M | -19.61M | 4.37M | 46.63M | 30.78M | 66.94M | 6.85M | 63.59M |
|
Free Cash Flow
|
| 226.71M | 385.80M | 302.96M | 169.68M | 269.48M | 277.30M | 299.29M | 152.05M | 230.22M | 172.52M | 283.57M | 160.88M | 249.36M | 244.36M | 289.52M | 200.85M | 276.41M | 341.33M | 269.77M | 139.60M | 220.54M | 371.43M | 273.65M | 166.52M | 259.06M | 385.70M | 336.86M | 261.34M | 363.59M | 411.76M | 456.78M | 274.20M | 341.42M | 336.38M | 370.42M | 227.36M | 312.19M | 322.58M | 416.27M | 248.71M | 335.14M | 321.55M | 334.24M | 414.92M | 300.67M | 384.85M | 356.30M | 322.01M | 350.98M | 370.14M | 390.15M | 289.61M | 350.86M | 363.64M | 469.12M | 309.39M | 276.07M | 378.29M | 341.70M | 356.49M | 311.28M | 321.93M | 420.14M | 294.99M | 208.69M |
|
Net Cash Flow
|
| -170.14M | 64.39M | -190.34M | -13.52M | 8.67M | 336.53M | -78.55M | -195.54M | 85.32M | -88.38M | -3.23M | -8.54M | 226.34M | -238.88M | -40.44M | 19.54M | -4.72M | -5.40M | -4.55M | 10.64M | 14.73M | 149.77M | -69.69M | 60.95M | -12.36M | -16.08M | -42.83M | 36.30M | 53.32M | -30.30M | -17.23M | 35.46M | -1.93M | 31.96M | -34.83M | -8.86M | -0.28M | 33.87M | -51.96M | 26.10M | -21.96M | 11.87M | 0.61M | 30.07M | -31.52M | 21.48M | -11.17M | 60.31M | -46.38M | -2.05M | 37.11M | 40.85M | -96.22M | 4.99M | 77.82M | -90.35M | 5.83M | 21.49M | -24.17M | 2.73M | 49.20M | 17.34M | 67.47M | 13.11M | 60.39M |