|
Net Income
|
4.53M | 2.10M | 3.21M | 4.70M | 2.68M | 4.26M | 34.30M | 37.00M | 37.31M | 30.20M | 33.13M | 31.99M | 33.23M | 29.77M | 32.75M | 73.26M | 89.60M | 93.69M | 93.99M | 96.33M | 97.01M | 93.26M | 96.77M | 92.00M | 104.81M | 45.93M | 93.01M | 93.03M | 90.55M | 114.29M | 96.89M | 112.35M | 127.13M | 169.34M | 127.18M | 138.22M | 149.06M | 119.63M | 121.69M | 155.79M | 226.22M | 199.59M | 188.67M | 160.14M | 189.31M | 217.26M | 179.53M | 214.41M | 190.10M | 223.61M | 170.35M | 156.16M | 248.48M |
|
Depreciation and Depletion
|
3.57M | 3.45M | 3.59M | | 3.61M | 18.10M | 26.52M | 26.35M | 26.53M | 27.45M | 27.41M | 27.62M | 27.56M | 27.20M | 27.08M | 27.02M | 27.16M | 28.29M | 28.26M | 28.42M | 28.63M | 28.17M | 27.95M | 27.52M | 27.27M | 54.35M | 58.58M | 67.86M | 57.30M | 56.69M | 56.56M | 57.39M | 58.08M | 58.94M | 58.70M | 58.15M | 60.18M | 59.40M | 59.13M | 59.96M | 59.89M | 59.71M | 65.55M | 65.73M | 65.85M | 65.74M | 65.36M | 65.26M | 64.77M | 64.76M | 65.01M | 69.23M | 67.47M |
|
Share-based Compensation
|
| | | | | 1.57M | 1.95M | 3.14M | 3.54M | 3.63M | 4.39M | 4.11M | 4.15M | 4.15M | 4.57M | 4.59M | 4.64M | 4.51M | 4.48M | 3.77M | 3.69M | 3.69M | 3.99M | 0.62M | 3.27M | 3.27M | 4.33M | 4.18M | 3.85M | 3.85M | 4.24M | 4.06M | 8.35M | 3.35M | 5.79M | 3.61M | 3.79M | 3.65M | 7.60M | 4.31M | 4.34M | 4.18M | 7.81M | 5.01M | 5.14M | 4.91M | 8.12M | 5.42M | 5.46M | 5.25M | 8.86M | 6.16M | 1.55M |
|
Deferred Taxes
|
1.07M | -0.88M | 0.13M | | -2.18M | -3.10M | -0.90M | -1.02M | -1.23M | -0.16M | -0.39M | -1.15M | -0.64M | 1.37M | -0.08M | -0.74M | -0.17M | -0.54M | -0.74M | -0.54M | -0.67M | 1.39M | 0.16M | -0.28M | -0.18M | -0.22M | -0.25M | -0.22M | -0.06M | -0.23M | 0.04M | -1.06M | 0.93M | 0.54M | 0.19M | -0.11M | -2.49M | 7.73M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | 0.04M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | | | | 13.00M | | | | | | | | | 3.30M | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | 270.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 5.78M | -3.76M | 10.19M | 6.78M | 67.42M | 79.73M | 46.49M | 94.79M | 52.25M | 100.76M | 61.31M | 104.76M | 52.86M | 103.86M | 106.48M | 195.10M | 108.92M | 184.69M | 107.55M | 196.86M | 109.61M | 185.76M | 119.87M | 212.60M | 136.22M | 221.42M | 142.66M | 219.60M | 166.62M | 198.78M | 30.93M | 80.82M | 117.55M | 205.21M | 197.36M | 213.41M | 187.79M | 233.18M | 225.28M | 241.00M | 220.66M | 241.18M | 251.93M | 253.26M | 263.00M | 257.87M | 252.09M | 270.40M | 292.41M | 252.49M | 293.38M | 240.31M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 4.54M | -2.70M | | -10.84M | | |
|
Amortization of Deferred Charges
|
| | | | | 1.27M | 2.01M | 2.01M | 2.02M | 2.02M | 2.02M | 2.02M | 3.69M | 6.29M | 5.58M | 3.05M | 3.26M | 3.26M | 3.26M | 3.26M | 3.26M | 3.26M | 3.26M | 3.04M | 2.98M | 2.89M | 2.89M | 2.90M | 2.81M | 2.86M | 2.77M | 2.59M | 2.67M | 2.47M | 2.47M | 2.47M | 2.47M | 2.52M | 2.77M | 2.48M | 2.35M | 2.38M | 2.50M | 2.40M | 2.41M | 2.54M | 2.68M | 2.69M | 2.80M | 3.06M | 3.23M | 3.23M | 3.42M |
|
Depreciation & Amortization (CF)
|
3.57M | 3.45M | 3.59M | | 3.61M | 18.10M | 26.52M | 26.35M | 26.53M | 27.45M | 27.41M | 27.62M | 27.56M | 27.20M | 27.08M | 28.56M | 29.48M | 30.60M | 30.57M | 31.01M | 31.36M | 30.90M | 30.68M | 30.25M | 29.99M | 57.44M | 61.67M | 77.27M | 60.32M | 59.71M | 59.58M | 60.41M | 61.10M | 61.90M | 61.54M | 61.16M | 63.50M | 65.84M | 65.12M | 63.25M | 63.18M | 63.00M | 68.84M | 69.02M | 69.55M | 69.02M | 68.64M | 68.54M | 68.05M | 68.20M | 69.28M | 73.50M | 71.74M |
|
Change in Account Payables
|
| | 0.18M | -0.04M | 0.24M | 2.26M | 0.04M | 8.14M | -9.66M | -0.17M | -1.34M | 0.68M | 0.68M | -0.96M | 0.04M | -0.29M | 0.30M | 0.45M | -0.18M | -0.52M | 0.00M | 0.28M | -0.23M | -0.03M | 1.39M | 0.53M | -1.81M | -0.53M | -0.01M | 0.57M | -0.67M | 1.06M | -0.47M | -1.17M | 0.61M | 0.40M | -2.24M | -1.06M | -1.10M | 4.95M | -3.29M | -0.81M | 0.09M | -0.22M | -0.33M | 1.68M | -0.51M | -0.57M | 0.45M | -0.76M | 0.34M | 0.24M | 0.56M |
|
Change in Accured Expenses
|
| -0.65M | -0.51M | | | 17.80M | 24.81M | -31.17M | 30.72M | -32.80M | 24.90M | -21.14M | 21.24M | -20.76M | 25.23M | -12.87M | 43.39M | -39.62M | 41.93M | -47.72M | 47.93M | -36.29M | 42.24M | -35.63M | 52.24M | -46.83M | 52.96M | -61.85M | 48.09M | -23.76M | 16.87M | -27.20M | 32.80M | -10.88M | 9.27M | -10.96M | 10.84M | -4.10M | 17.38M | -4.13M | 1.60M | -26.62M | -4.80M | 1.85M | -1.15M | 10.32M | -5.69M | 1.86M | 16.38M | 10.10M | -32.60M | 20.47M | -38.60M |
|
Change in Taxes
|
| 1.85M | -10.54M | | | 8.60M | -11.37M | -7.11M | -0.64M | 2.06M | 1.57M | -2.56M | 0.30M | -0.27M | -0.20M | 0.76M | 0.28M | 0.07M | 2.94M | -3.51M | 0.34M | -0.29M | 0.20M | -0.32M | 0.38M | -0.84M | 0.65M | -0.75M | 0.14M | 0.42M | -0.13M | 0.82M | -0.86M | 6.99M | 0.85M | -0.50M | 0.19M | 4.51M | -1.72M | -13.14M | 15.14M | | 3.08M | -0.43M | -0.80M | | 5.32M | -1.27M | 3.00M | | 1.93M | 0.49M | 3.08M |
|
Change in Net Loans
|
| | | | | | 2.00M | 5.00M | 1.00M | 1.00M | 0.54M | 0.54M | 0.54M | 3.04M | 1.54M | 0.54M | 0.54M | 0.54M | 13.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| -0.28M | 0.90M | | 0.77M | 9.69M | 140.73M | 31.50M | 69.02M | | 5.64M | 5.11M | 2.95M | 2.45M | 0.36M | 0.83M | 0.50M | 0.87M | 8.23M | 1.25M | 0.46M | | 0.82M | 1.16M | 0.97M | 288.13M | 0.53M | 1.02M | 0.71M | 0.76M | 0.65M | 0.49M | 0.49M | 1.50M | 0.61M | 0.91M | 0.49M | 12.27M | 2.41M | 7.51M | 6.47M | 7.47M | 9.74M | 17.12M | 12.67M | 7.84M | 0.09M | 6.97M | 8.87M | 23.62M | 12.87M | 21.07M | 23.51M |
|
Sales of Property, Plant and Equipment
|
| 0.29M | 0.08M | | | 0.01M | | 0.01M | 0.15M | 0.02M | 0.01M | 0.09M | 0.02M | 0.19M | 0.23M | 0.00M | 0.90M | 0.00M | | 0.01M | 0.90M | 0.02M | | 0.23M | 2.92M | 0.07M | 0.18M | 0.01M | 0.02M | -0.01M | | 0.01M | 0.01M | | | 0.09M | 2.00M | -0.01M | 0.05M | | 148.66M | | | | | | | 1.80M | | | 0.12M | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.81M | 28.19M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.98M | | 550.00M | 550.00M | 550.00M |
|
Cash from Investing Activities
|
| -1.36M | -0.90M | -1.32M | -0.81M | -13.25M | -209.96M | -23.74M | -68.51M | -15.11M | -6.08M | -5.26M | -2.74M | -0.07M | 1.14M | -2928.26M | -307.75M | 16.25M | 22.09M | -57.70M | 18.66M | 17.64M | 17.39M | 10.08M | -5.61M | -1531.64M | -0.35M | -1.01M | -0.69M | -0.77M | -0.65M | -0.49M | -0.48M | -7.87M | -1.04M | -488.78M | 31.99M | -573.00M | -131.42M | -157.66M | -57.88M | -7.53M | -422.08M | -23.80M | -189.41M | -15.53M | -448.40M | -156.36M | -572.39M | -428.80M | 534.00M | -33.65M | -166.87M |
|
Other financing activities
|
| 13.25M | | | | 48.15M | | | | | | | 6.69M | 2.81M | 0.71M | 31.20M | | 0.00M | 0.10M | -0.10M | | | | 19.75M | 11.14M | 1.54M | 0.24M | | 9.77M | 0.02M | | 9.48M | 2.16M | | | | | 7.12M | 0.03M | 7.38M | 4.47M | 0.02M | 0.00M | | | 3.96M | | | 12.08M | 12.61M | | | |
|
Long-Term Debt Issuances
|
| | | | | 2,350.00M | 182.01M | 25.99M | 20.00M | 63.95M | | | | | | | 165.00M | 50.00M | | | | | | 1,000.00M | 1,107.40M | 486.00M | 62.00M | 93.00M | 1,157.85M | 46.00M | 1,174.60M | 694.13M | 196.01M | 11.64M | | | | 795.01M | | 424.00M | | | 660.00M | 15.00M | 10.00M | 392.78M | | | 1,189.48M | 332.45M | | | |
|
Long-Term Debt Repayments
|
| | | | | | 32.00M | | | 0.02M | 33.02M | 10.02M | 25.02M | 0.03M | 42.02M | 265.03M | 20.02M | 50.03M | 95.03M | 155.03M | 75.03M | 10.03M | 45.03M | 878.57M | 156.49M | 84.03M | 123.03M | 94.03M | 1,200.86M | 78.91M | 661.21M | 1,174.63M | 225.01M | 15.78M | 0.03M | 0.03M | 0.03M | 363.29M | 422.93M | 454.05M | 394.04M | 0.04M | 500.04M | 60.04M | 15.05M | 10.02M | 63.50M | 0.04M | 400.04M | 0.04M | 850.05M | 0.03M | 975.07M |
|
Shares Issued
|
| | | | | 1.43M | 13.32M | 4.14M | 2.83M | 9.63M | 10.39M | 2.53M | 4.32M | 12.44M | 23.09M | 802.11M | 45.73M | -0.12M | 4.46M | 134.92M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| -6.50M | | | | | 270.04M | 59.18M | 59.45M | 105.43M | 62.65M | 62.87M | 62.95M | 63.26M | 65.67M | 113.45M | 124.52M | 124.71M | 129.30M | 131.77M | 134.14M | 134.16M | 134.72M | 134.82M | 135.06M | 145.83M | 146.20M | 146.21M | 146.21M | 150.51M | 150.80M | 25.87M | 26.21M | 27.64M | 151.50M | 157.06M | 159.60M | 225.19M | 230.40M | 174.72M | 181.75M | 183.99M | 254.78M | 189.31M | 192.31M | 197.58M | 206.58M | 206.58M | 208.78M | 208.78M | 209.06M | 220.93M | 220.94M |
|
Cash from Financing Activities
|
| -4.77M | 7.28M | -7.66M | -5.82M | 212.50M | -106.71M | -29.36M | -36.62M | -32.50M | -85.28M | -70.36M | -90.34M | -53.66M | -85.31M | 2,783.96M | 114.26M | -113.98M | -219.98M | -43.70M | -201.40M | -141.83M | -186.78M | -30.89M | 811.31M | 258.44M | -216.52M | -147.24M | -218.10M | -164.58M | 334.58M | -515.93M | -48.49M | 293.01M | -161.38M | -86.77M | 23.13M | 668.09M | -670.34M | -217.35M | -130.38M | -33.07M | -51.37M | -225.50M | 7.85M | 355.37M | -281.92M | -212.77M | 701.63M | 104.88M | -1080.25M | 175.56M | 74.11M |
|
Change in Cash
|
| -0.35M | 2.63M | | | 266.67M | -236.94M | -6.60M | -10.35M | 4.64M | 9.39M | -14.31M | 11.68M | -0.86M | 19.69M | -37.82M | 1.62M | 11.20M | -13.20M | 6.15M | 14.12M | -14.58M | 16.37M | 99.05M | 1,018.30M | -1136.99M | 4.55M | -5.59M | 0.82M | 1.27M | 532.72M | 47.23M | 79.07M | 380.56M | 34.29M | -338.86M | -63.23M | 301.37M | -568.58M | -149.73M | 52.74M | 180.06M | -232.26M | 2.63M | 71.70M | 602.83M | -472.45M | -117.04M | 399.64M | -31.50M | -293.76M | 435.29M | 147.55M |
|
Free Cash Flow
|
| 6.06M | -4.66M | 10.19M | 6.01M | 57.74M | -61.00M | 14.99M | 25.76M | 52.25M | 95.12M | 56.20M | 101.81M | 50.41M | 103.50M | 105.65M | 194.61M | 108.06M | 176.46M | 106.31M | 196.40M | 109.61M | 184.93M | 118.70M | 211.63M | -151.92M | 220.89M | 141.64M | 218.90M | 165.85M | 198.14M | 30.43M | 80.33M | 116.05M | 204.60M | 196.45M | 212.92M | 175.52M | 230.78M | 217.77M | 234.53M | 213.19M | 231.44M | 234.82M | 240.59M | 255.16M | 257.78M | 245.11M | 261.53M | 268.79M | 239.62M | 272.31M | 216.80M |
|
Net Cash Flow
|
| -0.35M | 2.63M | 1.21M | 0.15M | 266.67M | -236.94M | -6.60M | -10.35M | 4.64M | 9.39M | -14.31M | 11.68M | -0.86M | 19.69M | -37.82M | 1.62M | 11.20M | -13.20M | 6.15M | 14.12M | -14.58M | 16.37M | 99.05M | 1,018.30M | -1136.99M | 4.55M | -5.59M | 0.82M | 1.27M | 532.72M | -485.50M | 31.84M | 402.69M | 42.78M | -378.19M | 268.53M | 282.89M | -568.58M | -149.73M | 52.74M | 180.06M | -232.26M | 2.63M | 71.70M | 602.83M | -472.45M | -117.04M | 399.64M | -31.50M | -293.76M | 435.29M | 147.55M |