|
Net Income
|
163.87M | 0.12M | -13.19M | -25.91M | -1.90M | 17.81M | 13.10M | -1.72M | -26.30M | 0.97M | -27.30M | 30.41M | -4.42M | -1.00M | 51.37M | -21.93M | 28.80M | 106.90M | 272.97M | 27.41M | 134.03M | 49.90M | 24.36M | 81.95M | 9.18M | 4.78M | 7.14M | 8.05M | 8.03M | 113.28M | 8.82M | 3.39M | -0.58M | -0.83M | 9.72M | -4.47M | | | | | -13.50M | -12.00M | | | | | | | -7.03M | -6.78M | -6.71M | -3.89M | -7.05M | 26.52M | -14.53M | -14.73M | -19.23M | -16.98M | -16.66M | -15.81M | -18.41M | -18.82M | -22.26M | -10.94M | -16.04M | 75.16M | -16.26M | -17.37M |
|
Depreciation and Depletion
|
74.78M | 78.28M | 80.58M | | | | | | | | | -0.10M | | | | 0.09M | | 0.24M | 0.12M | 0.16M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 1.16M | 1.17M | 0.42M | 0.90M | 1.24M | -0.38M | 0.99M | 1.42M | 1.60M | -0.65M | 0.87M | 1.22M | 1.10M | 1.14M | 0.84M | 1.32M | 1.29M | 2.09M | 0.53M | 1.42M | 1.60M | 0.90M | 2.50M | 2.31M | 2.07M | 2.24M | 1.08M | 1.32M | 1.53M | 2.61M | 1.97M | 2.30M | 2.34M | 2.41M | 2.19M | 2.57M | 2.57M | 2.57M | 2.77M | 2.72M | 2.71M | 2.71M |
|
Gains from Investment Securities
|
| | | | | | 56.46M | -5.16M | 4.00M | 5.45M | 9.54M | -0.35M | 3.06M | 3.16M | -0.52M | 1.46M | 4.10M | 13.54M | 14.22M | -382.33M | 126.94M | 15.11M | 27.85M | -128.12M | 2.71M | 17.44M | 0.30M | -4.57M | 24.03M | 0.07M | -1.33M | 12.33M | 14.53M | 16.34M | 0.07M | 14.81M | 20.30M | 0.24M | 0.01M | 43.36M | 1.84M | 3.82M | 26.78M | 29.57M | 2.30M | | 1.10M | 2.98M | 3.30M | 2.48M | 0.99M | 1.32M | 4.95M | 31.91M | | 1.39M | 0.56M | 0.98M | 1.15M | | 1.20M | | 0.01M | 2.65M | 2.42M | 88.49M | 0.05M | |
|
Asset Writedowns and Impairment
|
| | -13.11M | 2.92M | | 3.78M | 22.41M | | 27.97M | -27.97M | 24.36M | | | | | | | | | 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | | | | | |
|
Non-cash Items
|
-0.32M | 0.30M | 0.14M | 0.20M | -0.26M | 0.36M | 0.38M | -0.75M | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
87.28M | 105.56M | 91.63M | 84.55M | 60.64M | 98.74M | 111.76M | 85.52M | 77.30M | 118.38M | 107.00M | 95.27M | 85.92M | 156.85M | 109.57M | 103.88M | 94.06M | 117.04M | 114.55M | 97.16M | 63.95M | 136.43M | 123.20M | 16.76M | 40.69M | 47.62M | 55.45M | 51.86M | 36.14M | 49.35M | 11.19M | 36.48M | 26.49M | 33.77M | 34.63M | 23.27M | 27.32M | 37.95M | 36.42M | 22.97M | 21.48M | 31.48M | 33.23M | 19.82M | 16.90M | 23.43M | 29.57M | 24.25M | 20.85M | 33.15M | 31.72M | 4.24M | 26.78M | 36.72M | 37.40M | 24.91M | 16.02M | 47.46M | 36.32M | 29.82M | 14.80M | 46.66M | 38.43M | 36.98M | 20.18M | 48.69M | 43.81M | 42.74M |
|
Amortizatization of Intangibles
|
-0.18M | -0.45M | -0.46M | 11.12M | 0.10M | 7.51M | 5.77M | 5.04M | 12.61M | 4.99M | -2.24M | 5.07M | 3.97M | 4.16M | 4.03M | 3.94M | 4.02M | 3.68M | 3.78M | 3.25M | 3.52M | 3.43M | 3.17M | 3.08M | 2.21M | 1.78M | 1.84M | 1.88M | 1.93M | 1.65M | 1.14M | 0.48M | -1.64M | -1.32M | -1.67M | 0.52M | -1.50M | -1.25M | -1.10M | -1.50M | -1.59M | -1.33M | -1.63M | -1.60M | -1.54M | -1.31M | -2.92M | -1.30M | -1.24M | -1.14M | -1.02M | -0.91M | -2.55M | -1.06M | -0.98M | -0.99M | -1.52M | 3.63M | 1.17M | 0.83M | -0.58M | -0.66M | -0.83M | -0.74M | -0.90M | -1.09M | -1.19M | -1.25M |
|
Amortization of Deferred Charges
|
1.90M | 2.09M | 2.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
-182.47M | 427.47M | -545.35M | -76.03M | -131.84M | -160.82M | 640.54M | -713.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
74.78M | 78.28M | 80.58M | | | | 111.12M | 111.05M | 109.46M | 109.25M | 109.71M | 111.35M | 109.38M | 111.67M | 110.81M | 106.89M | 106.38M | 98.62M | 92.98M | 85.99M | 86.12M | 87.30M | 86.14M | 72.48M | 48.92M | 36.66M | 37.33M | 40.09M | 38.77M | 33.98M | 21.43M | 22.24M | 23.48M | 23.36M | 24.26M | 24.25M | 24.83M | 23.25M | 29.68M | 22.82M | 22.86M | 24.69M | 24.25M | 25.62M | 22.12M | 22.41M | 22.17M | 21.06M | 21.69M | 22.00M | 21.32M | 22.14M | 22.83M | 24.20M | 24.02M | 23.90M | 26.76M | 28.26M | 30.32M | 28.09M | 28.17M | 28.79M | 28.13M | 28.86M | 30.61M | 30.74M | 32.73M | 34.41M |
|
Change in Receivables
|
-1.74M | -0.68M | 4.29M | -8.64M | -9.32M | 18.98M | -2.68M | -3.37M | 5.52M | 1.37M | -0.80M | -5.23M | 5.46M | -1.69M | -1.46M | -1.71M | 7.17M | -2.75M | 5.74M | -5.75M | 11.00M | -0.63M | 0.98M | -12.86M | 6.29M | -3.50M | 1.77M | 3.54M | -3.22M | -4.20M | 5.00M | 2.47M | -5.83M | 5.64M | -1.49M | 2.73M | -2.71M | 0.40M | 1.91M | 1.98M | -2.67M | 1.41M | 2.82M | 3.37M | -4.42M | 9.41M | 2.01M | 0.46M | -4.01M | -1.79M | 1.22M | 4.32M | -5.89M | 0.86M | 5.69M | 0.34M | -5.50M | -0.68M | 1.88M | 2.82M | -6.54M | 0.39M | 3.06M | 1.58M | -3.26M | 2.55M | 3.31M | -0.87M |
|
Change in Accured Expenses
|
0.97M | -10.10M | -6.41M | 30.43M | | | -1.73M | -1.45M | -12.56M | 16.49M | 2.68M | 0.88M | -12.83M | 36.37M | 11.44M | -1.77M | -7.65M | -5.82M | 35.09M | 18.96M | -12.77M | -9.43M | 47.91M | -44.37M | -18.38M | 3.44M | 6.60M | 1.09M | -13.99M | 11.72M | -7.14M | 1.28M | -12.10M | 24.41M | -8.33M | 1.57M | -10.23M | 7.80M | 10.29M | -5.36M | -4.55M | 3.40M | 6.79M | -3.91M | -9.38M | 5.72M | 8.76M | -7.00M | -5.56M | 4.29M | 9.70M | -6.55M | -8.61M | 7.59M | 9.45M | -0.01M | -14.73M | 10.57M | 7.18M | -0.96M | -17.31M | 11.42M | 7.58M | -0.72M | -17.78M | 12.72M | 6.36M | 2.97M |
|
Change in Taxes
|
-3.54M | 41.49M | 54.10M | -7.46M | -11.49M | 49.41M | 59.33M | -7.65M | 37.65M | 10.01M | 10.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
| | | | | | 3.02M | 22.65M | 0.02M | 2.10M | 16.31M | 0.01M | 0.01M | 0.01M | 0.00M | | 0.01M | 1.59M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-14.82M | -28.74M | -7.72M | 1,072.29M | -17.61M | 695.78M | 84.02M | -1542.17M | 61.69M | 3.85M | 265.40M | 115.16M | 373.78M | 11.98M | 26.81M | 35.34M | 92.02M | 113.27M | 578.30M | 388.53M | 194.90M | 0.00M | | 95.08M | 34.62M | 63.50M | | 208.99M | 29.00M | 266.78M | 64.98M | 62.79M | 215.44M | 1.26M | 300.37M | 22.18M | 3.17M | 140.04M | 6.57M | 55.68M | 78.99M | 47.78M | 202.72M | 29.60M | 32.38M | | | 9.07M | 2.95M | 3.74M | 46.38M | | 130.92M | 25.22M | | 78.86M | 129.63M | 22.41M | | | 16.53M | 9.43M | 22.43M | 185.16M | 7.37M | 10.73M | 225.91M | 77.55M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 66.41M | 211.56M | 10.85M | 14.07M | 91.43M | 129.98M | | 104.55M | 251.92M | 166.12M | 112.83M | 667.70M | 1,104.00M | 216.74M | 462.18M | 209.22M | 104.30M | 1,236.28M | 1.45M | 27.46M | 25.07M | 142.59M | 107.59M | 1,282.26M | 143.65M | 47.50M | 28.47M | 67.99M | 101.38M | 35.84M | 119.83M | 66.95M | 67.65M | 176.09M | 0.27M | 31.57M | 151.75M | 163.12M | 0.65M | 5.09M | 0.05M | 2.24M | 0.90M | 0.42M | 13.48M | 0.01M | | 54.28M | | 23.26M | | | 10.98M | | | | 0.55M | 64.51M | | | 0.08M | |
|
Change in Intangibles
|
| | | | | | 2.23M | 1.50M | 5.17M | 0.19M | 8.40M | 4.47M | 4.53M | 1.34M | 0.71M | 9.27M | 2.75M | 1.86M | 7.00M | 0.85M | 14.80M | | | 3.50M | | 4.64M | | 6.50M | | 14.28M | 6.87M | 4.44M | 17.65M | | 32.56M | | | 8.54M | 0.39M | 6.43M | 6.41M | 7.29M | 15.90M | | 2.07M | | | 2.29M | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
10.44M | 9.84M | 9.39M | 2.41M | 7.58M | 7.14M | -14.72M | 31.74M | 9.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.30M | 22.05M | | | 79.25M | 12.10M | | 3.71M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 88.58M | 14.98M | 10.03M | 14.38M | 44.90M | 6.51M | 21.40M | 6.73M | 4.08M | 1.34M | 8.15M | 2.64M | 16.42M | 2.88M | 4.65M | 45.85M | 45.24M | 10.40M | 0.36M | 31.55M | 85.27M | 1.82M | 2.88M | 54.11M | 1.38M | | 1.51M | 0.09M | | 11.26M | 57.93M | 78.77M | 3.48M | 31.50M | 0.01M | 3.60M | -0.00M | 1.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-291.43M | -125.60M | -11.15M | -134.99M | -252.78M | -243.22M | -55.43M | 170.75M | -75.13M | -41.53M | -146.73M | -23.50M | -260.02M | 49.53M | 182.60M | -90.28M | -18.62M | 573.42M | 537.74M | -169.92M | 217.48M | 200.36M | 142.87M | 1,362.18M | -40.72M | -40.37M | 14.99M | -98.18M | 73.81M | 942.80M | 77.32M | -15.18M | -152.97M | 134.12M | -237.82M | 47.59M | 114.27M | -91.49M | 48.62M | 104.01M | -93.99M | -30.04M | -75.62M | 157.85M | -38.50M | 1.07M | 0.94M | -12.57M | -4.49M | -5.87M | -45.20M | -9.14M | -114.28M | 40.50M | -7.37M | -63.31M | -56.36M | -21.45M | 1.63M | -3.54M | -23.66M | -53.59M | -31.04M | -132.25M | -7.10M | 192.31M | -239.55M | -90.56M |
|
Other financing activities
|
-22.53M | -6.98M | -0.11M | 30.92M | -6.31M | -7.63M | 14.79M | | | | | 0.65M | | | | | | 91.37M | 45.25M | -146.62M | 44.97M | 38.29M | 12.57M | -103.72M | 0.16M | | -0.01M | | | | | | | | | | | | | | | | | | 0.05M | 0.14M | | -0.56M | | | -0.31M | -0.08M | -0.11M | 0.10M | -0.22M | -0.03M | -0.01M | -0.01M | -0.03M | 7.48M | 2.46M | 2.32M | 2.24M | 0.29M | 0.28M | 2.32M | 2.58M | 6.28M |
|
Long-Term Debt Issuances
|
| | | | | | 105.83M | 46.67M | 56.25M | 253.51M | 153.63M | 716.20M | 326.39M | 78.12M | 120.25M | 184.53M | 94.75M | 243.83M | 318.23M | 530.84M | 140.53M | 143.21M | 13.78M | 205.62M | 49.96M | 79.30M | 43.25M | 236.42M | 215.96M | 83.69M | 0.09M | 149.57M | | | | | | | | 127.33M | | | 118.00M | | 150.00M | | | -150.00M | | | 400.00M | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | -52.12M | -206.72M | -100.58M | -180.73M | -64.74M | -458.14M | -170.74M | -132.60M | -189.63M | -229.26M | -77.10M | -651.56M | -832.75M | -416.67M | -93.72M | -110.55M | -163.02M | -1084.81M | -200.00M | -79.00M | -14.40M | -202.16M | -58.31M | -646.34M | -294.44M | -73.07M | | | -104.03M | | | | -52.00M | -153.26M | | -12.49M | -93.55M | | -41.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 105.00M | 7.00M | | | 30.00M | | | | | | 10.00M | | | | | 55.00M |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | -50.00M | | | 143.00M | | 30.00M | | | | | | 10.00M | | | | | |
|
Shares Issued
|
211.45M | 42.54M | | -29.62M | | | 50.95M | -157.10M | | | 49.91M | -149.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | 257.60M | -257.32M | 0.21M | | 0.28M | |
|
Shares Repurchased
|
| | | | | | | | | | 5.00M | 5.00M | | 24.18M | 11.58M | 9.97M | 9.25M | 9.81M | 8.95M | 12.00M | 7.48M | 396.33M | 0.10M | 0.01M | | | | | | | | | | | | | | | | -98.67M | | | | 20.38M | | | | | | | | 99.72M | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-106.90M | -100.69M | -101.74M | 721.12M | -103.19M | 312.17M | 105.45M | 102.50M | 106.44M | 107.31M | 107.90M | 107.95M | 108.93M | 109.50M | 114.50M | 110.91M | 111.35M | 112.43M | 112.88M | 113.44M | 114.16M | 109.36M | 107.64M | 107.73M | 81.16M | 28.01M | 28.01M | 28.01M | 28.02M | 28.02M | 14.55M | 14.55M | 13.44M | 13.44M | 13.44M | 13.44M | 13.86M | 13.86M | 13.03M | 13.03M | 13.40M | 13.41M | 13.41M | 13.63M | 13.68M | 13.64M | 13.64M | 14.03M | 14.06M | 13.92M | 13.93M | 14.09M | 13.83M | 13.84M | 13.84M | 13.84M | 14.55M | 14.55M | 14.55M | 14.55M | 14.59M | 15.37M | 15.37M | 17.45M | 17.51M | 18.44M | 18.45M | 18.45M |
|
Cash from Financing Activities
|
7.58M | -95.64M | -82.35M | -80.19M | -4.60M | 59.60M | -36.99M | -226.77M | -119.50M | 3.18M | 65.23M | -109.50M | 118.50M | -157.47M | -173.14M | -123.33M | -92.68M | -598.06M | -564.43M | 8.20M | -48.10M | -525.16M | -281.47M | -994.58M | -535.34M | -33.41M | 11.18M | -3.64M | 122.42M | -614.89M | -322.70M | -197.94M | -11.95M | -13.52M | -117.92M | -16.03M | -13.90M | -32.48M | -113.20M | -47.51M | -13.79M | -27.28M | 8.50M | -35.74M | 95.22M | -48.09M | -14.05M | -115.15M | -64.09M | -31.21M | -20.29M | -88.58M | 68.37M | -7.04M | 90.59M | -40.35M | -28.14M | -14.56M | -14.58M | -30.63M | -15.79M | -31.06M | 158.24M | -16.27M | -19.72M | -31.53M | -21.93M | 11.97M |
|
Change in Cash
|
-196.57M | -115.67M | -1.87M | -130.62M | -196.74M | -84.88M | 19.34M | 29.50M | -117.33M | 80.03M | 25.50M | -37.74M | -55.60M | 48.91M | 119.03M | -109.73M | -17.23M | 92.40M | 87.86M | -64.56M | 233.33M | -188.38M | -15.40M | 384.36M | -535.37M | -26.16M | 81.63M | -49.96M | 232.37M | 377.26M | -234.19M | -176.64M | -138.43M | 154.37M | -321.12M | 54.84M | 127.69M | -86.02M | -28.16M | 79.47M | -86.31M | -25.84M | -33.89M | 141.93M | 73.61M | -23.58M | 16.46M | -103.47M | -47.73M | -3.93M | -33.77M | -93.49M | -19.13M | 70.17M | 120.62M | -78.75M | -68.47M | 11.46M | 23.36M | -4.35M | -24.65M | -37.99M | 165.63M | -111.54M | -6.64M | 209.46M | -217.67M | -35.85M |
|
Free Cash Flow
|
102.10M | 134.30M | 99.35M | -987.73M | 78.25M | -597.04M | 27.74M | 1,627.68M | 15.61M | 114.53M | -158.40M | -19.89M | -287.86M | 144.86M | 82.76M | 68.55M | 2.04M | 3.77M | -463.75M | -291.38M | -130.95M | 136.42M | 123.20M | -78.32M | 6.07M | -15.88M | 55.45M | -157.13M | 7.14M | -217.43M | -53.79M | -26.32M | -188.94M | 32.51M | -265.74M | 1.08M | 24.15M | -102.09M | 29.85M | -32.72M | -57.51M | -16.30M | -169.49M | -9.78M | -15.48M | 23.43M | 29.57M | 15.18M | 17.89M | 29.41M | -14.66M | 4.24M | -104.14M | 11.49M | 37.40M | -53.95M | -113.61M | 25.05M | 36.32M | 29.82M | -1.72M | 37.23M | 16.00M | -148.18M | 12.81M | 37.95M | -182.10M | -34.81M |
|
Net Cash Flow
|
-196.57M | -115.67M | -1.87M | -130.62M | -196.74M | -84.88M | 19.34M | 29.50M | -117.33M | 80.03M | 25.50M | -37.74M | -55.60M | 48.91M | 119.03M | -109.73M | -17.23M | 92.40M | 87.86M | -64.56M | 233.33M | -188.38M | -15.40M | 384.36M | -535.37M | -26.16M | 81.63M | -49.96M | 232.37M | 377.26M | -234.19M | -176.64M | -138.43M | 154.37M | -321.12M | 54.84M | 127.69M | -86.02M | -28.16M | 79.47M | -86.31M | -25.84M | -33.89M | 141.93M | 73.61M | -23.58M | 16.46M | -103.47M | -47.73M | -3.93M | -33.77M | -93.49M | -19.13M | 70.17M | 120.62M | -78.75M | -68.47M | 11.46M | 23.36M | -4.35M | -24.65M | -37.99M | 165.63M | -111.54M | -6.64M | 209.46M | -217.67M | -35.85M |