|
Net Income
|
-0.14M | -0.04M | -1.04M | 0.46M | -0.55M | 0.28M | 1.25M | 0.21M | -0.09M | 0.09M | -3.67M | 0.30M | 0.28M | -0.10M | -0.03M | 0.73M | -4.55M | -0.15M | -0.04M | -0.07M | -0.06M | -0.04M | | 22.69M | -0.60M | 8.40M | | 6.35M | 2.16M | | 21.89M | 16.87M | | | 28.73M | 37.67M | 1.93M | 3.73M | | | | -62.29M | -63.30M | -60.57M | -64.81M | -75.19M | -81.32M | -73.41M | -78.59M | -76.93M | -79.03M | -83.35M | 3.58M | -6.79M | -5.66M | -14.82M | -31.47M | -35.75M | -88.65M | -53.35M | -47.56M | -107.03M | -173.47M | -80.28M | -87.81M | -144.09M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | 0.38M | 0.39M | 0.72M | 0.59M | 0.69M | 0.66M | 1.15M | 0.85M | 1.20M | 1.01M | 1.73M | 1.79M | 1.46M | 1.48M | 1.28M | 1.98M | 1.79M | 2.51M | 2.15M | 2.00M | 2.03M | 2.23M | 3.34M | 3.30M | 3.29M | 4.21M | 3.90M | 3.89M | 3.45M | 3.84M | 4.34M | 4.29M | 4.29M | 4.11M | 5.15M | 5.07M | 5.18M | 4.09M | 4.89M | 4.72M | 4.79M | 8.31M | 3.54M | 6.34M | 5.84M | 5.45M | 5.33M | 5.99M | 6.49M | 6.48M | 5.24M | 6.31M | 5.54M | 6.78M | 6.57M | 6.92M | 5.96M | 6.56M | 5.14M | 17.89M | 3.58M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 1.37M | | 0.92M | -0.37M | 6.06M | -0.01M | 0.48M | 2.23M | -2.11M | -0.01M | -0.01M | 0.01M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 3.29M | 1.68M | 26.71M | | 8.84M | 4.20M | | | 11.84M | 0.69M | | | 42.64M | 3.67M | 60.78M | 0.06M | -0.01M | 5.50M | | | 11.26M | 0.69M | 7.63M | 64.77M | 2.49M | 7.92M | 6.97M | 3.87M | 21.32M | 12.99M | 22.33M | 20.70M | 12.71M | 20.93M | 9.56M | 11.18M | 6.08M | 4.49M | 4.83M | 5.50M |
|
Asset Writedowns and Impairment
|
| 0.03M | 0.12M | -0.13M | 0.03M | 0.10M | 0.04M | 0.09M | 0.56M | 0.21M | 0.08M | 0.44M | | | 0.23M | 0.03M | 5.43M | 0.14M | -4.62M | 0.08M | | | 0.23M | -0.04M | 0.43M | 0.04M | -0.27M | 0.54M | -0.03M | -1.25M | 0.22M | 0.55M | -0.62M | | | | | | | 52.20M | | | | | | | | | | 2.80M | | 20.50M | 3.25M | 4.79M | | | | | 60.16M | | | 36.54M | 113.12M | 18.48M | | |
|
Cash from Operations
|
| 1.20M | 2.29M | 1.69M | -0.00M | 1.74M | 4.20M | 11.57M | 2.91M | 13.61M | 4.00M | 11.99M | 10.41M | 17.29M | 3.13M | 15.11M | 15.89M | 12.94M | -2.38M | 19.40M | 16.49M | 22.45M | 4.82M | 27.12M | 36.43M | 57.59M | 54.64M | 58.90M | 49.97M | 91.98M | 25.92M | 85.72M | 55.32M | 98.57M | 53.35M | 64.45M | 38.07M | 95.36M | 16.75M | 89.45M | 56.27M | 87.88M | 54.41M | 90.10M | 47.39M | 110.41M | 54.14M | 114.69M | 58.24M | 112.58M | 29.35M | 95.45M | 94.69M | 138.41M | 40.95M | 92.52M | 59.17M | 71.36M | 9.22M | 65.13M | 35.62M | 63.74M | 0.16M | 30.54M | -2.04M | 33.18M |
|
Amortizatization of Intangibles
|
| 0.19M | 0.13M | 0.12M | 0.12M | 0.35M | 0.52M | 0.84M | | | | | | | | | | | | | | | | | | | -6.31M | -4.85M | -4.45M | -4.50M | -5.93M | -5.73M | -4.67M | -3.92M | -3.74M | -3.81M | -3.23M | -3.23M | -7.32M | -4.18M | -2.93M | -2.81M | -2.92M | -2.54M | -2.46M | -2.45M | -2.18M | -2.52M | -2.74M | -3.02M | -3.13M | -2.74M | -1.95M | -1.70M | -1.64M | -1.62M | -1.62M | -1.52M | -1.47M | -1.42M | -1.28M | -1.20M | -1.03M | -0.87M | -1.02M | -1.01M |
|
Amortization of Deferred Charges
|
| 0.42M | 0.36M | | | 0.35M | 0.32M | 0.34M | 0.03M | 0.38M | 0.27M | 0.30M | 0.34M | 0.23M | 0.25M | 0.30M | 0.16M | -0.04M | 0.07M | 0.08M | 0.10M | 0.46M | 0.31M | 0.51M | 1.41M | 1.01M | 1.82M | 0.87M | 1.26M | 1.14M | -1.89M | 1.19M | 1.19M | 1.19M | -2.01M | 1.66M | 1.44M | 1.43M | -3.06M | 1.59M | 1.44M | 1.39M | -2.65M | 0.47M | 0.50M | 6.29M | -5.34M | 0.47M | 0.48M | | | | | | | | | | | | | | | | | |
|
Amortization
|
2.12M | 2.10M | -6.57M | 1.87M | 4.62M | 66.32M | -8.48M | 4.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | 2.96M | 4.32M | 5.93M | 11.36M | 10.63M | 11.04M | 11.64M | 12.13M | 13.71M | 13.58M | 17.60M | 18.91M | 14.70M | 20.26M | 16.99M | 16.67M | 17.94M | 17.36M | 20.24M | 17.16M | 73.59M | 80.19M | 74.13M | 68.37M | 66.11M | 67.41M | 67.20M | 70.77M | 75.42M | 71.16M | 66.23M | 60.55M | 60.71M | 62.22M | 67.52M | 68.50M | 69.61M | 69.78M | 74.20M | 73.76M | 73.52M | 75.05M | 77.35M | 82.76M | 84.18M | 88.57M | 88.11M | 92.19M | 91.44M | 93.07M | 96.52M | 97.14M | 98.94M | 98.58M | 103.19M | 91.85M | 86.80M | 86.67M | 89.10M | 93.08M | 94.75M | 94.08M |
|
Change in Receivables
|
| | | | | 1.93M | 1.96M | 1.58M | 5.97M | -0.41M | -1.71M | -0.46M | 2.37M | -1.56M | 3.84M | 1.51M | -3.73M | 1.87M | -3.21M | -2.32M | 2.29M | 4.95M | 2.45M | -2.96M | -0.65M | 5.01M | 4.34M | -4.41M | -5.59M | -2.52M | -2.57M | -4.65M | 1.47M | 1.53M | -0.28M | 1.78M | 1.27M | 5.60M | 2.20M | 4.26M | -4.16M | 1.63M | -2.42M | -0.07M | 1.31M | -0.12M | 7.97M | -2.38M | -3.24M | 1.10M | 1.00M | 4.13M | -13.88M | -3.26M | -3.15M | -1.76M | 3.75M | 0.41M | 3.28M | -0.60M | -5.77M | -3.30M | -0.77M | -2.99M | 1.14M | 0.84M |
|
Change in Accured Expenses
|
| | | | | 2.40M | -0.23M | 6.16M | -3.60M | 6.75M | -5.64M | 3.90M | 0.54M | 9.39M | -9.28M | 5.13M | -2.03M | 13.68M | -15.82M | -3.09M | 0.54M | 18.94M | -13.28M | 13.45M | 8.39M | 13.97M | -17.47M | 3.08M | 2.54M | 27.17M | -37.21M | 12.38M | -6.07M | 28.36M | -15.21M | -0.03M | -12.63M | 36.11M | -36.63M | 33.00M | -5.07M | 31.17M | -40.90M | 28.16M | -11.25M | 38.14M | -43.36M | 33.43M | -8.13M | 30.43M | -55.77M | 21.96M | -2.54M | 44.38M | -52.09M | 15.29M | 7.70M | 14.14M | -40.25M | 10.34M | 7.09M | 28.08M | -41.15M | 14.70M | -8.70M | 12.08M |
|
Capital Expenditures
|
| | | | | 42.01M | 181.34M | 3.65M | 3.01M | 50.50M | 57.06M | 3.07M | 90.40M | 90.82M | 208.02M | 19.54M | 19.08M | 351.26M | | 75.58M | | 3.57M | 44.14M | 30.64M | 1,733.96M | 40.00M | 0.00M | 54.41M | 49.70M | 203.81M | 322.23M | 76.22M | 181.51M | | 44.71M | 103.51M | 81.52M | 92.97M | 73.27M | 94.61M | 94.66M | 85.78M | 110.70M | 79.06M | 90.24M | 139.61M | 93.37M | 95.88M | 95.12M | 80.10M | 67.53M | 52.73M | 60.87M | 57.41M | 105.79M | 76.45M | 79.50M | 73.35M | 69.53M | 44.80M | 43.26M | 48.63M | 62.69M | 37.14M | 38.38M | 33.62M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | 18.63M | | 88.32M | -0.64M | 89.81M | | 212.63M | 71.23M | | 88.45M | 81.71M | | | 130.54M | 237.00M | 13.20M | 204.34M | | | | 147.82M | 0.00M | | | | | | | | | | | 44.54M | 93.17M | 100.44M | | 66.60M | 675.98M | | | | 21.39M | 63.23M | 25.02M | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | -1.45M | | | 14.04M | | | | 0.29M | | 0.02M | 0.05M | 0.50M | 1.03M | | 0.91M | 0.34M | 0.41M | 0.42M | 0.46M | 0.18M | 0.81M | 0.67M | 1.23M | | 0.63M | | | 0.06M | 0.16M | 0.38M | | 0.46M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 1.93M | 2.25M | 0.51M | 1.53M | 1.28M | 1.54M | 1.30M | 1.53M | 1.32M | 1.56M | 2.11M | 0.78M | 2.16M | 127.14M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -4.30M | -5.34M | -2.17M | -10.74M | -43.75M | -185.49M | -3.65M | -4.58M | -62.16M | -60.21M | -11.97M | -100.42M | -89.57M | -221.51M | -19.54M | -49.08M | -321.85M | -33.58M | -100.68M | -26.41M | -39.63M | -79.64M | -203.97M | -1544.07M | 6.22M | -55.88M | 158.21M | 2.03M | -380.22M | -304.92M | -51.91M | -257.77M | -74.80M | 51.44M | 133.49M | -125.99M | -64.76M | -335.08M | -128.27M | -141.77M | 62.79M | -109.16M | -78.10M | -88.76M | -138.35M | -701.64M | -97.21M | -106.83M | -356.56M | -193.61M | -72.27M | -31.98M | -231.17M | -42.67M | 10.50M | -103.91M | -31.09M | 592.35M | -71.36M | -49.67M | -74.73M | -54.78M | 15.95M | -24.02M | -56.02M |
|
Other financing activities
|
| | | | 419.01M | 416.62M | -2.81M | 3.12M | -44.25M | | | 1.07M | 0.03M | 1.95M | 2.27M | 0.30M | 0.15M | 1.24M | 0.70M | -1.42M | -0.12M | -0.85M | 5.11M | 5.05M | 9.47M | 3.73M | 199.55M | 0.52M | 3.69M | -1.55M | 31.34M | -0.31M | -14.28M | -0.78M | 19.24M | 6.96M | 0.01M | -0.01M | 0.07M | 10.62M | -16.85M | 12.48M | 12.52M | 0.00M | | 372.45M | -4.95M | 15.02M | | 9.70M | | 2.62M | 12.83M | 0.78M | 7.45M | 6.50M | 7.71M | 7.33M | 4.95M | 4.70M | 8.48M | 6.40M | 14.47M | 12.06M | 0.01M | 17.53M |
|
Long-Term Debt Issuances
|
| 1.20M | 2.49M | 1.49M | 4.19M | | 110.71M | 100.00M | 144.50M | 33.00M | 88.00M | 83.00M | | 10.00M | 233.74M | 8.69M | 0.03M | 360.64M | 75.57M | 52.84M | 39.94M | 240.10M | 116.09M | 0.32M | 1,367.84M | 60.46M | 806.07M | 30.00M | 647.00M | 280.00M | 361.00M | | 230.00M | 40.00M | 496.66M | 130.00M | 120.00M | 110.00M | 290.00M | 430.00M | 265.00M | 40.00M | 480.65M | 415.04M | 38.14M | 938.47M | 345.26M | 52.98M | 33.88M | 1,217.50M | 146.15M | 235.85M | 153.48M | 588.92M | 219.31M | 55.78M | 207.57M | 75.00M | 44.00M | 98.00M | 14.34M | 24.38M | 44.02M | 494.00M | 512.00M | 285.00M |
|
Long-Term Debt Repayments
|
| | | | | | -0.40M | 109.62M | 201.41M | 43.49M | 30.44M | 121.63M | 10.53M | 0.69M | 10.92M | 60.56M | 0.71M | 105.98M | 34.87M | 156.15M | 14.29M | 171.20M | 75.87M | 173.20M | 35.43M | 90.85M | 614.22M | 210.91M | 386.51M | 210.59M | 80.60M | 300.64M | 20.63M | 0.62M | 500.63M | 308.53M | 0.13M | 140.13M | 0.92M | 335.14M | 150.14M | 145.14M | 380.14M | 0.15M | 300.15M | 849.65M | 0.15M | 0.16M | 0.15M | 792.34M | 325.25M | | | 430.00M | 85.00M | 212.00M | 172.00M | 133.00M | 686.63M | 10.00M | 20.00M | | 8.00M | 484.70M | 999.96M | 316.80M |
|
Shares Issued
|
| 3.08M | -5.69M | 0.98M | 231.74M | | -0.00M | | -45.69M | | | | -0.00M | | | 189.89M | | | 12.65M | 197.47M | | | -1.60M | 385.57M | 0.02M | -4.79M | -0.18M | 0.10M | 293.52M | 586.89M | 569.07M | 647.67M | -0.17M | 0.01M | -0.14M | -0.17M | -0.03M | 20.31M | -20.10M | | | | | | | | | | | 0.15M | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | 0.50M | 0.88M | | | | 2.11M | | | | 3.13M | 1.75M | 0.08M | -0.00M | 3.29M | 1.68M | | | | | | | | | | | | | | | | 35.35M | | 18.12M | 26.74M | 14.76M | | | 31.38M | | 34.69M | 2.52M | | 1.37M | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | 67.50M | | | | | 57.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 2.50M | 3.10M |
|
Dividends Paid - Common
|
| | 1.90M | | | | 3.58M | 3.13M | 8.19M | 6.36M | 6.36M | 7.59M | 9.26M | 9.24M | -2.90M | 7.38M | 7.39M | 7.39M | 19.59M | 8.68M | 8.68M | 8.68M | 21.08M | 10.29M | 18.22M | 18.23M | 29.14M | 29.80M | 29.32M | 29.35M | 29.35M | 39.92M | 39.24M | 39.24M | 40.14M | 39.35M | 39.35M | 39.35M | 38.94M | 40.43M | 39.14M | 39.13M | 39.13M | 38.88M | 38.89M | 38.85M | 38.37M | 38.43M | 38.74M | 38.74M | 40.93M | 42.23M | 41.45M | 41.09M | 20.66M | 41.71M | 23.34M | 5.05M | 4.01M | 14.09M | 12.55M | 5.32M | 5.19M | 5.19M | | |
|
Cash from Financing Activities
|
| 2.91M | 3.05M | 2.47M | 89.06M | 0.01M | 188.19M | -18.52M | 50.29M | -17.63M | 49.20M | 8.14M | 170.67M | -2.96M | 209.99M | 127.09M | -12.04M | 241.92M | 36.98M | 79.98M | 13.65M | 53.78M | 23.18M | 406.98M | 1,300.08M | -57.47M | 9.05M | -213.29M | 229.19M | 43.13M | 275.73M | -8.31M | 159.29M | -0.79M | -117.02M | -224.24M | 78.92M | -33.35M | 323.29M | 36.70M | 80.97M | -142.88M | 43.67M | 333.86M | -305.88M | 375.34M | 392.76M | 2.31M | 24.21M | 319.27M | 140.89M | -22.28M | 55.08M | -18.73M | 83.38M | -205.85M | -10.35M | -73.97M | -576.50M | 20.65M | -19.58M | 24.98M | 39.86M | -11.73M | 159.26M | -29.84M |
|
Change in Cash
|
| -0.19M | -0.01M | 1.98M | 78.31M | -42.01M | 6.90M | -10.60M | 48.62M | -66.18M | -7.01M | 8.15M | 80.67M | -75.24M | -8.38M | 122.66M | -45.23M | -66.99M | 1.01M | -1.29M | 3.73M | 36.60M | -51.64M | 230.14M | -207.56M | 6.34M | 7.81M | 3.82M | 281.19M | -245.11M | -3.27M | 25.50M | -43.16M | 22.98M | -12.23M | -26.30M | -8.99M | -2.75M | 4.95M | -2.12M | -4.52M | 7.79M | -11.08M | 345.86M | -347.25M | 347.40M | -254.73M | 19.79M | -24.39M | 75.29M | -23.36M | 0.91M | 117.78M | -111.50M | 81.66M | -102.83M | -55.09M | -33.71M | 25.06M | 14.42M | -33.63M | 13.99M | -14.76M | 34.75M | 133.20M | -52.68M |
|
Free Cash Flow
|
| 1.20M | 2.29M | 1.69M | -0.00M | -40.27M | -177.14M | 7.92M | -0.10M | -36.89M | -53.06M | 8.91M | -79.99M | -73.53M | -204.89M | -4.44M | -3.19M | -338.32M | -2.38M | -56.18M | 16.49M | 18.88M | -39.32M | -3.51M | -1697.54M | 17.59M | 54.64M | 4.48M | 0.27M | -111.82M | -296.30M | 9.49M | -126.19M | 98.57M | 8.64M | -39.06M | -43.45M | 2.39M | -56.53M | -5.17M | -38.39M | 2.11M | -56.29M | 11.04M | -42.85M | -29.21M | -39.23M | 18.81M | -36.88M | 32.48M | -38.18M | 42.72M | 33.82M | 81.00M | -64.83M | 16.06M | -20.33M | -2.00M | -60.31M | 20.32M | -7.64M | 15.11M | -62.52M | -6.60M | -40.41M | -0.45M |
|
Net Cash Flow
|
| -0.19M | -0.01M | 1.98M | 78.31M | -42.01M | 6.90M | -10.60M | 48.62M | -66.18M | -7.01M | 8.15M | 80.67M | -75.24M | -8.38M | 122.66M | -45.23M | -66.99M | 1.01M | -1.29M | 3.73M | 36.60M | -51.64M | 230.14M | -207.56M | 6.34M | 7.81M | 3.82M | 281.19M | -245.11M | -3.27M | 25.50M | -43.16M | 22.98M | -12.23M | -26.30M | -8.99M | -2.75M | 4.95M | -2.12M | -4.52M | 7.79M | -11.08M | 345.86M | -347.25M | 347.40M | -254.73M | 19.79M | -24.39M | 75.29M | -23.36M | 0.91M | 117.78M | -111.50M | 81.66M | -102.83M | -55.09M | -33.71M | 25.06M | 14.42M | -33.63M | 13.99M | -14.76M | 34.75M | 133.20M | -52.68M |