|
Net Income
|
-6.30M | -3.58M | -3.13M | 0.80M | 0.29M | 0.38M | 8.71M | -1.05M | 0.74M | 0.69M | 11.15M | 11.74M | 0.12M | 0.14M | 0.14M | 0.16M | 0.04M | 0.31M | 0.38M | 0.38M | 7.59M | 6.45M | 8.35M | 9.09M | 9.49M | 8.87M | 9.63M | 10.63M | 13.42M | 10.57M | 8.79M | 9.37M | 13.51M | 4.66M | 14.70M | 5.29M | 9.41M | 15.25M | 10.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion
|
| | | | | | | | | 16.15M | 16.70M | 16.20M | | 18.70M | 18.10M | 18.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.06M | 0.06M | 0.54M | 0.16M | 0.16M | 0.21M | 0.51M | 0.43M | 0.90M | 0.65M | 1.14M | 0.54M | 1.00M | 6.64M | 4.64M | 5.12M | 4.32M | 0.34M | 0.47M | 0.52M | 1.39M | 0.87M | 1.02M | 1.10M | 1.91M | 1.19M | 1.36M | 1.26M | 1.80M | 1.23M | 2.10M | 1.94M | 2.53M | 1.31M | 1.65M | 1.38M | 3.51M | 2.20M | 2.13M | 1.93M | 3.39M | 2.10M | 2.34M | 2.30M | 3.20M | 2.10M | 1.83M | 2.79M | 3.34M | 2.31M | 2.54M | 2.55M | 3.70M | 3.36M | 9.72M | 3.57M | 4.99M | 3.92M | 2.55M | 2.82M | 3.56M | 3.38M | 7.91M | 16.97M | 3.03M | 8.77M | 7.23M | 3.35M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | -2.45M | | | 11.77M | | | | 0.15M | | | 4.21M | | 4.75M | 0.00M | | | 37.80M | | | 166.37M | -0.37M | 0.75M | | | 0.81M | 1.99M | | | 0.96M | 0.79M | 32.75M | 0.14M | 9.02M | 0.26M | -0.15M | 0.79M | 0.99M | 2.54M | 0.49M | 1.33M | 13.51M | 1.33M | 1.31M | 2.30M | 5.55M | 3.56M | 7.27M | 5.66M | 5.03M |
|
Asset Writedowns and Impairment
|
0.35M | 0.58M | 0.17M | -0.13M | 0.06M | 0.04M | 0.28M | 0.64M | 0.34M | 0.12M | 0.36M | 0.63M | 0.23M | 0.25M | 0.10M | 0.49M | -0.17M | 0.18M | 0.10M | 0.35M | 0.10M | | | -0.17M | 0.15M | 1.66M | | 0.94M | 0.09M | | | 2.59M | 0.10M | 5.10M | | 8.82M | 4.61M | | 4.28M | | | | | | | | | 244.45M | | 5.08M | 10.67M | 0.52M | -0.03M | | | 54.45M | 31.42M | 55.20M | 56.90M | | 15.90M | 120.90M | 37.60M | | 10.20M | 140.90M | 104.40M | |
|
Cash from Operations
|
5.89M | 8.36M | 1.72M | 5.66M | 12.55M | 19.23M | 17.85M | 8.88M | 25.11M | 35.68M | 25.47M | 25.55M | 26.11M | 21.76M | 35.94M | 32.98M | 27.94M | 43.88M | 46.86M | 29.15M | 33.45M | 39.76M | 56.34M | 38.95M | 37.20M | 49.97M | 51.49M | 52.44M | 40.45M | 55.95M | 51.86M | 55.44M | 47.01M | 93.51M | 88.02M | 79.00M | 60.88M | 95.23M | 84.64M | 96.64M | 48.55M | 100.18M | 89.64M | 102.01M | 75.42M | 106.76M | 87.48M | 200.42M | 65.35M | 40.28M | 64.63M | 62.37M | 43.77M | 70.35M | 12.54M | 146.09M | 69.19M | 185.13M | 118.18M | 127.32M | 76.15M | 168.15M | 119.30M | 138.01M | 47.79M | 163.22M | 113.75M | 132.34M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.53M | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 1.07M | 1.19M | 1.49M | 9.20M | 12.82M | 11.10M | 12.30M | 10.42M | 11.36M | 11.83M | 11.56M | 11.66M | 12.11M | 11.64M | 12.26M | 11.59M | 11.71M |
|
Amortization
|
866.35M | 2.79M | 11.10M | 1,206.48M | 1,326.32M | 3.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | 18.30M | 19.85M | 22.79M | 26.75M | 26.70M | 27.36M | 23.23M | 27.13M | 30.96M | 29.46M | 28.63M | 28.56M | 29.01M | 29.08M | 33.25M | 34.11M | 32.88M | 34.18M | 36.02M | 35.79M | 37.12M | 39.81M | 38.90M | 37.09M | 44.27M | 47.37M | 46.56M | 46.21M | 54.32M | 68.52M | 69.99M | 68.30M | 66.87M | 68.37M | 67.89M | 66.53M | 66.40M | 70.46M | 77.58M | 72.95M | 71.78M | 67.12M | -21.41M | 71.67M | 28.23M | 51.00M | 51.81M | 54.04M | 55.73M | 158.12M | 185.19M | 184.48M | 183.19M | 182.99M | 180.05M | 178.12M | 173.48M | 163.22M | 160.33M | 150.97M | 147.75M | 137.84M | 127.41M |
|
Change in Receivables
|
| | | | | | 1.45M | 4.41M | -0.87M | -1.93M | 1.92M | -1.54M | -0.08M | -0.86M | 2.85M | 2.86M | | | | | 1.74M | 1.12M | 1.58M | 4.81M | 0.72M | 3.16M | 2.14M | 1.49M | 1.44M | -0.77M | 13.38M | 7.18M | 7.77M | -5.03M | 17.11M | 13.44M | -9.28M | 12.23M | 4.86M | 9.74M | -2.55M | 2.09M | 2.60M | 10.71M | -1.20M | -1.31M | -0.78M | 14.32M | -2.27M | -8.27M | 13.75M | 1.49M | 3.23M | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-0.07M | 4.30M | -0.14M | 3.42M | -3.77M | | | -1.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | 1.45M | -1.58M | -0.02M | 2.62M | 2.09M | -4.39M | -1.96M | 3.25M | 5.26M | -3.88M | 1.33M | 3.56M | 17.04M | -7.14M | -4.17M | 2.03M | 15.35M | -0.95M | -13.17M | 1.15M | 7.90M | -2.16M | -10.37M | 4.39M | 9.58M | -1.43M | -7.93M | 22.21M | 15.29M | 7.84M | -30.78M | 17.53M | 7.32M | 15.41M | -40.40M | 17.14M | 3.48M | 19.66M | -19.66M | 13.32M | -5.45M | 7.11M | -27.61M | 17.20M | 11.26M | 2.90M | -12.21M | 9.05M | -55.05M | 27.31M | -66.95M | 28.35M | 6.54M | 13.29M | -52.16M | 29.03M | -4.79M | 33.12M | -64.85M | 33.80M | -1.94M | 7.48M |
|
Change in Taxes
|
0.01M | 0.04M | 0.03M | 0.26M | 0.01M | 0.21M | -0.07M | 0.20M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-2.03M | -2.05M | -2.24M | 408.59M | -4.83M | 198.15M | 84.66M | 319.12M | 29.73M | | | 31.65M | 213.90M | | 16.74M | 26.75M | 88.53M | 5.61M | 129.70M | 116.47M | 5.57M | 117.62M | 106.46M | 77.63M | 35.30M | 189.04M | 28.76M | 26.23M | 158.69M | 178.07M | 195.77M | 59.43M | 34.71M | 2,168.11M | 154.75M | 26.01M | 17.42M | 16.69M | 27.03M | 16.73M | 18.59M | 75.26M | 129.31M | 330.13M | 41.34M | 2.58M | 15.10M | 338.33M | 30.47M | 74.18M | 146.12M | 115.18M | 121.96M | 165.04M | 89.92M | 25.61M | 60.16M | 33.85M | 62.86M | 74.16M | 50.39M | 67.39M | 68.97M | 62.24M | 69.13M | 85.65M | 88.82M | 86.55M |
|
Sales of Property, Plant and Equipment
|
0.06M | 0.24M | | 0.18M | | | | | | | | | | | | | | | | | | | | 38.71M | | | 33.28M | 1.35M | | 23.37M | | 3.19M | 4.75M | | | 75.89M | | | 302.44M | 2.69M | 1.19M | | | 3.69M | 6.42M | | | -1.52M | | 90.14M | 21.89M | 72.19M | 84.88M | 23.16M | 762.76M | 330.26M | 149.17M | 11.70M | 205.91M | 334.65M | 0.23M | 303.25M | 419.46M | 498.14M | 19.35M | 50.45M | 323.31M | 611.51M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.01M | -0.33M | | | | | | 0.75M | -0.27M | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 5.00M | 8.52M | | | | | | | | | | | | 9.96M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.32M | 0.20M | -0.71M | 0.20M | 15.21M | | -15.40M | | | | 1.19M | 0.34M | -0.34M | | | 0.28M | 0.29M | 0.29M | 4.30M | 15.21M | 37.98M | 0.32M | 4.76M |
|
Cash from Investing Activities
|
-38.92M | -44.56M | -171.78M | -199.85M | -155.60M | -70.82M | -77.69M | -322.74M | -28.47M | 5.93M | -7.25M | -36.17M | -220.81M | -4.38M | -27.05M | -31.31M | -92.12M | -8.77M | -150.40M | -123.41M | -5.97M | -113.72M | -103.30M | -36.72M | -42.15M | -190.78M | -1.24M | -40.01M | -168.31M | -167.34M | -205.44M | -67.31M | -42.85M | -2250.42M | -190.54M | 28.72M | -42.37M | -27.14M | 264.36M | -18.54M | -36.05M | -98.64M | -160.52M | -372.08M | -76.62M | -38.06M | -45.23M | -395.25M | -76.30M | -126.60M | -161.77M | -197.80M | -113.27M | -167.90M | 1,707.00M | 208.53M | 41.56M | -47.70M | 118.61M | 236.68M | -58.56M | 209.95M | 330.76M | 418.77M | -38.83M | -3.10M | 226.28M | 526.48M |
|
Other financing activities
|
853.56M | 1,044.30M | -17.28M | 124.74M | 1,347.04M | 1,443.57M | 1,601.48M | 18.04M | 15.00M | 2.62M | 0.57M | 2.94M | 4.78M | 0.16M | 1.50M | -0.00M | 2.18M | 0.83M | 0.46M | 0.18M | 1.08M | 2.48M | 2.54M | 6.02M | 0.03M | 0.24M | 0.01M | -0.09M | | | 3.04M | 0.15M | | | 7.50M | 0.00M | | | 0.78M | | | | | 0.82M | | | | -0.60M | | 0.25M | | 0.15M | 5.36M | -5.36M | 12.75M | | | | 0.09M | | | | | | | | 13.08M | |
|
Long-Term Debt Issuances
|
1.70M | | | 36.00M | 13.00M | 32.88M | 33.25M | | 125.50M | | | | 200.00M | 100.00M | 155.00M | | 297.56M | | | | | 297.62M | | | 65.00M | 35.00M | | | | | 347.73M | | | | | | | | | | | | | | | | | -197.01M | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 21.64M | 17.57M | 0.65M | 0.66M | 1.16M | 0.67M | 0.67M | 10.65M | 7.16M | 17.33M | 0.42M | 857.25M | -849.53M | 0.34M | 250.35M | 431.31M | -415.62M |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | 182.00M | 86.00M | 13.00M | 79.00M | 103.00M | | | 55.00M | 30.00M | 123.00M | 60.00M | 81.00M | 82.00M | 279.00M | 26.00M | 67.00M | 166.00M | 170.00M | 177.00M | 61.00M | 92.00M | 213.00M | 210.00M | 55.00M | | 85.00M | 60.00M | | | 135.00M | 230.00M | 245.00M | 720.00M | 594.00M | 15.86M | -1622.86M | 15.00M | -2.00M | 77.50M | 119.50M | 124.00M | 156.50M | -434.90M | 194.40M | | -31.00M | -118.00M | 843.00M | 120.00M | 130.00M | 831.00M | 208.00M | 94.00M | 201.00M | 536.00M | 618.00M |
|
Short-Term Debt repayments
|
| | | | | | | | 7.00M | | | | 182.00M | 86.00M | | 20.00M | 175.00M | | | | 10.00M | 198.00M | 25.00M | 80.00M | 81.00M | 86.00M | 80.00M | 25.00M | 88.00M | 205.00M | 411.00M | | 10.00M | 383.00M | 135.00M | 130.00M | | 85.00M | 60.00M | | | 15.00M | 335.00M | 160.00M | 415.00M | 735.00M | 279.86M | | 15.00M | 40.00M | 75.00M | 180.00M | 50.00M | | | | | | | | | | | | | | | |
|
Shares Issued
|
193.65M | 205.24M | 134.42M | 89.35M | 104.61M | 104.75M | 170.90M | 214.42M | 210.21M | 1.42M | 0.00M | 3.01M | | | | | 105.75M | 19.84M | 103.91M | 11.16M | | 18.02M | | 134.00M | | | 44.32M | | 91.76M | 201.23M | 125.91M | | | 1,624.22M | | 122.73M | | | | | | | 51.80M | 271.59M | 50.02M | | | 91.98M | | 179.38M | 61.40M | 90.34M | 22.65M | 0.12M | 0.08M | 0.05M | 0.05M | 0.03M | 0.03M | 0.02M | 0.10M | | | | | | | |
|
Shares Repurchased
|
-1.31M | 0.06M | 0.54M | 23.79M | -8.53M | 0.21M | 12.02M | 20.68M | 7.92M | 9.77M | 10.03M | 9.96M | 9.92M | 22.02M | 150.46M | 0.20M | 0.27M | | 0.01M | 0.23M | 0.57M | | | 0.48M | 1.29M | 0.01M | 0.02M | 0.34M | 1.90M | 0.39M | 0.14M | 0.22M | 3.12M | 0.22M | 0.07M | | 2.71M | 8.84M | 7.88M | 50.89M | 11.93M | 0.17M | 0.06M | 0.02M | 4.62M | 0.17M | 0.30M | -3.66M | 3.25M | -1.23M | | 1.79M | 0.85M | | 0.04M | 2.30M | 1.73M | 0.11M | -0.01M | 0.46M | 0.32M | 0.00M | | 8.56M | 0.21M | 0.50M | 2.92M | 0.38M |
|
Net Equity Issued and Repurchased
|
255.07M | | 310.03M | -102.79M | 128.40M | | | -191.92M | 207.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | 12.84M | 14.37M | 15.67M | 17.31M | 19.32M | 21.69M | 79.88M | 41.71M | 41.50M | 38.82M | 30.91M | 30.92M | 32.52M | 32.82M | 34.24M | 34.40M | 34.05M | 34.11M | 34.34M | 38.50M | 36.87M | 36.84M | 38.05M | 38.03M | 39.08M | 41.92M | 43.81M | 43.86M | 44.47M | 61.46M | 62.49M | 63.81M | 63.87M | 61.26M | 63.29M | 70.35M | 64.88M | 64.91M | 66.39M | 74.92M | 70.00M | 69.99M | 71.07M | -43.32M | 71.21M | 71.30M | 73.17M | 44.63M | 46.77M | 47.01M | 71.96M | 117.98M | 118.05M | 118.05M | 118.07M | 118.07M | 118.27M | 117.35M | 112.45M | 109.79M | 108.81M | 108.95M | 84.77M | 84.39M |
|
Cash from Financing Activities
|
159.76M | 171.61M | 101.37M | 91.40M | 52.46M | 100.07M | 104.14M | 121.94M | 181.50M | -94.72M | -50.21M | -42.19M | 160.34M | -28.52M | -24.53M | 5.94M | 169.19M | -35.20M | 64.85M | 30.16M | -18.20M | 179.32M | -67.35M | -10.23M | 8.05M | 143.87M | -55.69M | -15.41M | 128.61M | 105.71M | 163.37M | 3.09M | -5.13M | 2,257.46M | 4.78M | -16.04M | -68.14M | -97.42M | -148.45M | -184.74M | -77.56M | -40.87M | 59.55M | 289.87M | 185.06M | -210.17M | 108.99M | 15.84M | -74.73M | 175.44M | 94.41M | 132.60M | 79.02M | 109.17M | -1696.27M | -351.24M | -121.77M | -151.46M | -248.03M | -362.96M | -17.12M | -362.51M | -465.67M | -514.03M | -52.15M | -160.18M | -322.19M | -676.15M |
|
Change in Cash
|
126.74M | 135.41M | -68.69M | -102.79M | -90.60M | 48.48M | 44.30M | -191.92M | 178.13M | -53.12M | -31.98M | -52.81M | -34.37M | -11.14M | -15.64M | 7.62M | 105.00M | -0.09M | -38.69M | -64.10M | 9.28M | 105.36M | -114.30M | -8.00M | 3.10M | 3.06M | -5.43M | -2.98M | 0.76M | -5.68M | 9.79M | -8.79M | -0.97M | 100.54M | -97.74M | 91.68M | -49.62M | -29.33M | 200.55M | -106.63M | -65.06M | -39.33M | -11.33M | 19.80M | 183.86M | -141.47M | 151.25M | -178.98M | -85.68M | 89.11M | -2.74M | -2.83M | 9.52M | 11.62M | 23.27M | 3.38M | -11.02M | -14.04M | -11.24M | 1.03M | 0.47M | 15.59M | -15.61M | 42.76M | -43.19M | -0.06M | 17.84M | -17.32M |
|
Free Cash Flow
|
7.92M | 10.40M | 3.96M | -402.93M | 17.37M | -178.92M | -66.81M | -310.24M | -4.62M | 35.68M | 25.47M | -6.11M | -187.79M | 21.76M | 19.21M | 6.23M | -60.59M | 38.27M | -82.84M | -87.32M | 27.88M | -77.85M | -50.12M | -38.68M | 1.90M | -139.07M | 22.73M | 26.21M | -118.23M | -122.13M | -143.91M | -3.99M | 12.31M | -2074.60M | -66.73M | 52.99M | 43.46M | 78.53M | 57.62M | 79.91M | 29.96M | 24.92M | -39.67M | -228.12M | 34.08M | 104.18M | 72.39M | -137.91M | 34.88M | -33.90M | -81.49M | -52.80M | -78.19M | -94.69M | -77.38M | 120.48M | 9.03M | 151.28M | 55.32M | 53.16M | 25.76M | 100.77M | 50.33M | 75.77M | -21.34M | 77.56M | 24.93M | 45.79M |
|
Net Cash Flow
|
126.74M | 135.41M | -68.69M | -102.79M | -90.60M | 48.48M | 44.30M | -191.92M | 178.13M | -53.12M | -31.98M | -52.81M | -34.37M | -11.14M | -15.64M | 7.62M | 105.00M | -0.09M | -38.69M | -64.10M | 9.28M | 105.36M | -114.30M | -8.00M | 3.10M | 3.06M | -5.43M | -2.98M | 0.76M | -5.68M | 9.79M | -8.79M | -0.97M | 100.54M | -97.74M | 91.68M | -49.62M | -29.33M | 200.55M | -106.63M | -65.06M | -39.33M | -11.33M | 19.80M | 183.86M | -141.47M | 151.25M | -178.98M | -85.68M | 89.11M | -2.74M | -2.83M | 9.52M | 11.62M | 23.27M | 3.38M | -11.02M | -14.04M | -11.24M | 1.03M | 0.47M | 15.59M | -15.61M | 42.76M | -43.19M | -0.06M | 17.84M | -17.32M |