|
Net Income
|
0.43M | 1.29M | 1.07M | 24.54M | 1.79M | -1.51M | 1.70M | 39.20M | 4.29M | 4.03M | 9.95M | 27.06M | 11.98M | 11.26M | 13.36M | 63.40M | 5.96M | -27.82M | 23.40M | 17.88M | 20.26M | -38.24M | 91.86M | 71.72M | -0.07M | | | | 34.53M | 2.42M | -73.21M | 118.53M | 47.92M | 22.29M | 52.63M | 117.90M | 117.09M | 137.15M | 79.15M | 64.35M | 91.70M | 65.58M | 64.52M | 93.52M | 65.78M | 733.18M | -59.82M | 187.75M | 119.89M | 95.76M | 487.64M | 38.46M | 207.02M | -178.24M | 23.28M | -64.40M | 267.45M | 87.62M | 102.43M | 125.46M | -31.48M | 92.81M | 117.23M | 147.23M | 111.12M | 139.21M | 113.90M |
|
Share-based Compensation
|
| | | | | | | | 5.60M | 4.00M | | | 7.10M | 4.60M | | | | | | | 8.14M | 3.08M | 3.25M | 3.44M | 8.40M | 3.80M | 3.11M | 3.19M | 7.90M | 3.70M | 3.70M | 3.80M | 9.63M | 4.17M | 4.04M | 3.73M | 5.18M | 5.24M | 4.03M | 3.77M | 5.48M | 4.82M | 4.72M | 5.17M | 5.91M | 5.59M | 6.70M | 5.50M | 6.50M | 5.80M | 5.70M | 5.20M | 7.51M | 6.47M | 6.26M | 6.44M | 9.35M | 8.12M | 7.90M | 7.73M | 10.07M | 8.25M | 8.10M | 8.52M | 6.72M | 11.62M | 6.94M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | | | | -1.07M | | | | 1.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.36M | | | | 0.43M | | | | 0.42M | | | | 0.88M | | | | 0.52M | | | | 0.78M | | | | 0.75M | | | | 0.60M | | | | 0.78M | | | | 0.76M | | | | 0.51M | 0.71M | 0.71M | 0.76M | 0.74M | 0.68M | 0.69M | 0.76M | 0.85M | 0.65M | 0.89M | 0.90M |
|
Gains from Investment Securities
|
30.40M | 25.56M | 34.30M | 46.43M | 30.48M | 33.68M | 24.87M | 73.83M | 29.74M | 27.39M | 51.46M | 54.45M | 60.45M | 55.17M | 35.09M | 43.39M | 43.32M | 38.92M | 129.12M | 46.69M | 68.69M | 57.00M | 60.94M | 68.90M | 190.28M | | | | 26.73M | 67.91M | -24.60M | 20.55M | 13.26M | 14.42M | 13.39M | 17.12M | 34.66M | 32.34M | 13.89M | 23.73M | 28.52M | | | 14.94M | 35.89M | 190.83M | | | 19.20M | | | 37.32M | 25.93M | 19.85M | 21.10M | 16.68M | 47.62M | -0.23M | 0.02M | 15.59M | 51.16M | 0.02M | 0.02M | 22.85M | 24.36M | | |
|
Asset Writedowns and Impairment
|
| 3.88M | | 25.92M | 5.19M | 0.19M | 0.99M | 26.34M | 2.78M | 9.57M | 4.32M | 16.09M | 9.56M | 25.01M | 3.17M | 21.83M | 3.23M | 78.32M | 85.61M | 23.07M | 6.89M | 93.06M | 7.08M | 110.82M | 6.47M | 15.46M | 6.06M | 17.48M | 5.84M | 52.21M | 10.07M | 25.14M | 1.62M | 29.72M | 2.94M | 33.05M | 7.65M | 22.87M | 3.34M | 45.35M | 4.17M | 17.45M | 19.61M | 7.51M | 2.97M | 0.14M | 0.40M | 3.12M | | 0.10M | 0.85M | 2.64M | 0.27M | 14.42M | 7.07M | 0.20M | 11.81M | | 2.24M | | 3.70M | 0.20M | 0.38M | 0.20M | 0.53M | 7.64M | 0.44M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 14.90M | | | | 13.10M | | | | 29.80M | | | | 27.40M | | | | 12.10M | | | | 3.46M | | | | 1.64M | | | | 1.30M | | | | 1.16M | | | | 1.50M | | | | 0.28M | | | | | | | | | | | |
|
Cash from Operations
|
114.91M | 83.05M | 124.00M | 81.63M | 143.19M | 86.55M | 128.47M | 121.73M | 114.84M | 100.99M | 152.08M | 80.70M | 156.87M | 118.56M | 132.16M | 71.46M | 149.88M | 115.64M | 268.31M | 36.19M | 181.51M | 144.58M | 183.91M | 119.34M | 163.09M | 122.91M | 176.65M | 31.06M | 136.96M | 78.89M | 228.68M | 147.57M | 157.05M | 142.98M | 193.78M | 120.36M | 192.28M | 159.71M | 164.34M | 121.61M | 155.26M | 158.27M | 168.93M | 101.17M | 155.25M | 82.20M | 228.50M | 123.97M | 148.37M | 145.30M | 123.60M | 201.60M | 194.55M | 247.78M | 263.42M | 155.36M | 345.23M | 255.05M | 281.13M | 190.20M | 176.09M | 294.06M | 295.93M | 239.54M | 223.81M | 305.40M | 332.43M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.30M | -2.68M | -3.11M | -3.50M | -2.99M | -7.01M | -3.97M | -3.28M | -5.90M | -4.44M | -7.22M | -7.64M | -5.31M | -7.33M | -9.66M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.02M | -7.04M | -12.07M | -2.49M | -2.31M | -2.34M | -2.34M | -2.20M | -0.71M | -0.20M | -0.04M | 0.19M | 0.10M | 0.57M | 1.68M |
|
Depreciation & Amortization (CF)
|
56.14M | 55.27M | 56.64M | 59.72M | 61.59M | 61.58M | 61.86M | 62.60M | 66.33M | 61.95M | 60.53M | 62.33M | 64.89M | 66.31M | 66.77M | 64.78M | 62.77M | 64.27M | 64.38M | 66.44M | 61.67M | 67.63M | 70.62M | 73.18M | 74.57M | 80.16M | 103.71M | 86.09M | 84.86M | 82.75M | 96.83M | 90.88M | 92.07M | 95.27M | 88.44M | 85.02M | 81.38M | 79.76M | 74.97M | 74.27M | 71.56M | 69.00M | 68.87M | 68.44M | 69.40M | 73.56M | 71.70M | 74.30M | 74.88M | 72.57M | 114.24M | 133.63M | 130.29M | 124.61M | 125.42M | 124.68M | 126.30M | 129.25M | 127.44M | 124.28M | 154.72M | 148.15M | 144.69M | 156.13M | 158.45M | 156.32M | 158.27M |
|
Change in Receivables
|
-11.44M | 11.94M | -9.63M | 29.01M | -0.78M | 3.20M | 10.98M | 3.99M | 8.95M | -4.50M | 0.73M | 14.09M | -13.56M | -4.76M | 7.07M | 8.31M | -7.03M | -4.11M | -0.27M | 4.20M | -5.80M | 3.62M | -0.99M | 11.23M | 5.98M | -0.60M | -5.01M | 2.50M | -1.25M | -1.30M | -1.23M | 10.35M | -5.77M | 0.85M | 5.11M | 7.75M | -5.22M | -4.08M | 2.99M | 1.09M | -0.88M | -1.28M | 9.07M | 27.25M | 1.53M | 29.93M | -10.29M | -14.70M | -18.59M | -0.53M | 22.77M | -8.19M | -8.93M | -7.31M | 2.41M | 22.93M | -8.89M | -12.72M | -10.98M | 14.13M | -22.45M | -7.01M | 9.28M | 14.19M | -7.38M | -4.21M | 3.75M |
|
Change in Accured Expenses
|
25.02M | -15.44M | 27.81M | -33.29M | 36.15M | -15.51M | 36.06M | -40.89M | 14.58M | -20.20M | 38.45M | -40.91M | 17.21M | -17.10M | 34.80M | -46.20M | 18.28M | -11.52M | 62.30M | -58.89M | 12.34M | -13.63M | 36.58M | -36.38M | 11.98M | -12.37M | 39.08M | -38.54M | 8.87M | -13.57M | 28.63M | -31.82M | 7.88M | -18.39M | 48.39M | -33.47M | 10.37M | -15.51M | 31.21M | -35.25M | 2.84M | -11.22M | 37.90M | -33.13M | 5.46M | -6.43M | 43.04M | -36.49M | 15.39M | -9.80M | -61.16M | -49.14M | -14.90M | 2.26M | 46.17M | 4.12M | -30.60M | 31.83M | 47.48M | -42.89M | 4.53M | 5.07M | 48.67M | -80.01M | -34.00M | 8.26M | 57.33M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 30.12M | | | -61.65M | -28.83M | | | -4.64M | 17.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
5.28M | 4.50M | 26.81M | 11.81M | 4.27M | 21.47M | 0.52M | 1.32M | 1.02M | 2.15M | 11.56M | 4.42M | 1.64M | 8.10M | 14.88M | 38.99M | 6.02M | 2.76M | 5.12M | 15.29M | 6.95M | 0.17M | 0.59M | 0.59M | 0.29M | 50.44M | 2.23M | 2.18M | 0.23M | 0.23M | 0.23M | 0.23M | 0.24M | 0.27M | 0.25M | 0.65M | 0.34M | 5.09M | 2.02M | 14.85M | 0.16M | 5.19M | 0.05M | 5.05M | 0.04M | 0.04M | 0.04M | 0.06M | 0.04M | 0.06M | 3.65M | 10.03M | 0.04M | 0.02M | 38.17M | 22.07M | | | | | | | | | | | |
|
Capital Expenditures
|
38.37M | -46.58M | 124.57M | 258.14M | 26.91M | 25.38M | 52.82M | 77.37M | 38.14M | 41.26M | 89.95M | 98.93M | 142.19M | 125.24M | 71.53M | 103.58M | 64.72M | 80.59M | 37.12M | 171.86M | 95.32M | 266.84M | 19.97M | 2.70M | 537.22M | 49.10M | 33.30M | 41.80M | 32.87M | 62.94M | 85.75M | 21.64M | 44.43M | 47.30M | 44.80M | 23.72M | 54.93M | 72.45M | 47.75M | 60.86M | 26.29M | 31.21M | 28.11M | 33.23M | 16.58M | 5.78M | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
12.13M | 1.56M | 13.13M | 8.01M | 6.63M | 168.69M | 46.15M | 17.27M | 7.37M | 32.15M | 26.07M | 70.05M | 94.59M | 111.52M | 71.07M | 172.37M | 17.11M | 93.28M | 137.58M | 137.88M | 71.34M | 90.40M | 141.37M | 309.64M | 81.04M | 102.30M | 55.11M | 198.59M | 79.25M | 135.61M | 47.85M | 41.89M | 56.50M | 10.30M | 10.07M | 104.45M | 184.63M | 288.15M | 123.72M | 158.23M | 72.07M | 34.71M | 56.42M | 161.08M | 13.26M | 0.18M | 8.27M | 8.83M | 22.18M | 107.96M | 23.88M | 148.82M | 8.41M | 32.81M | 104.99M | 38.08M | 70.98M | 44.73M | 7.11M | 37.24M | 65.02M | 5.32M | 0.09M | 0.85M | 1.32M | 0.80M | 56.06M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.10M | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | 20.89M | | 5.22M | 62.56M | 40.00M | 109.30M | 40.81M | 1.80M | | 34.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
7.51M | 9.91M | 53.16M | 10.00M | 4.45M | 1.27M | 0.61M | 24.12M | 8.53M | 169.75M | 0.01M | 9.71M | 0.08M | 0.03M | 0.04M | | 0.16M | 10.59M | 0.04M | 15.61M | 0.22M | | 3.56M | | 0.70M | 58.62M | 12.24M | 4.61M | 1.85M | | 0.06M | 0.03M | 0.46M | 1.39M | 0.60M | 0.70M | 0.13M | | 0.55M | 0.28M | 0.04M | 0.11M | 1.77M | 0.10M | 0.16M | 0.74M | 0.03M | | 0.05M | 0.15M | 0.14M | 0.04M | 0.10M | 0.10M | 0.60M | 301.70M | 138.21M | 152.10M | 1.03M | 1.21M | 299.63M | 1.13M | 0.70M | | 0.50M | | |
|
Cash from Investing Activities
|
-79.82M | 92.14M | -67.28M | -288.27M | -31.49M | 136.50M | -30.92M | -36.19M | -53.25M | 166.86M | -34.06M | -100.31M | -32.48M | -112.40M | 14.83M | 79.05M | -161.60M | 64.14M | 167.74M | 1.95M | -5.83M | -166.15M | 99.89M | 198.80M | -607.46M | 127.97M | 14.00M | 486.85M | 127.80M | 183.55M | -63.11M | -82.86M | -65.38M | -82.07M | -130.83M | -16.01M | 79.43M | 148.72M | 2.60M | 22.89M | -15.54M | -84.98M | -60.79M | 40.89M | -66.55M | 163.15M | -53.22M | -76.65M | -83.92M | 38.04M | -311.88M | -118.50M | -35.62M | -119.52M | -64.47M | 156.38M | 43.56M | 119.36M | -238.88M | -61.02M | 201.43M | -211.96M | -81.32M | -226.69M | -130.55M | -102.58M | -258.18M |
|
Other financing activities
|
-0.35M | 1.78M | -16.76M | -16.46M | -13.21M | -50.45M | -8.17M | -9.02M | -9.70M | | -14.19M | -2.79M | -1.91M | -5.64M | -18.32M | -16.45M | -2.50M | -24.68M | | -2.90M | -2.84M | 1.78M | 2.19M | -4.33M | 105.50M | 0.66M | | | 5.91M | 0.53M | 0.46M | -19.50M | 4.99M | -19.69M | -80.72M | 96.83M | -4.97M | -0.49M | 0.68M | 0.25M | 3.25M | 0.44M | 0.26M | -3.95M | 5.16M | 0.17M | -5.22M | 0.04M | | | 11.58M | 0.08M | 0.89M | | 0.12M | | | 16.14M | -16.12M | | 14.66M | 0.04M | -14.42M | | | 6.42M | |
|
Long-Term Debt Issuances
|
211.86M | 172.79M | 135.35M | | 40.72M | 109.00M | 300.00M | | 1.39M | -21.72M | -4.06M | -38.08M | -81.05M | 481.05M | | | 78.12M | 350.00M | 193.44M | | -72.84M | 572.84M | | | 1,000.00M | | | 500.03M | -101.20M | -132.10M | 883.30M | 750.00M | 400.00M | -863.57M | 1,713.57M | | -161.55M | -13.66M | -27.52M | -2.02M | 3.30M | 3.85M | 1.60M | 7.28M | -75.68M | 665.68M | -748.56M | | -12.27M | -123.95M | | -93.07M | -85.68M | -29.48M | -42.76M | | -37.19M | -12.00M | | -0.27M | 125.00M | 95.00M | -231.77M | | 120.00M | -168.84M | |
|
Long-Term Debt Repayments
|
0.36M | -89.30M | 1,016.59M | 0.93M | 0.57M | 10.00M | 21.87M | 21.25M | 0.70M | 166.14M | 6.80M | 5.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | 64.71M | -166.14M | 114.75M | 98.81M | -185.57M | -40.65M | -0.34M | 235.12M | 250.00M | -312.97M | -36.11M | 41.30M | 132.29M | 10.77M | -87.41M | -150.00M | 40.00M | 85.00M | 200.00M | -425.00M | 180.00M | -79.98M | 126.43M | -200.00M | -15.04M | 465.00M | -450.00M | -17.10M | | | 130.00M | -30.00M | | 35.00M | 65.00M | | 475.00M | -675.00M | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
0.04M | 0.52M | 0.72M | 345.10M | 0.21M | 0.15M | 170.76M | 6.72M | 0.72M | 2.03M | 2.07M | 1.71M | 392.00M | 2.41M | 230.69M | 171.65M | 5.77M | 22.17M | 1.10M | 1.17M | 3.30M | 9.03M | 3.75M | 7.81M | 10.26M | 3.21M | 2.10M | 3.14M | 111.41M | 45.10M | 150.30M | 0.59M | 0.56M | 0.41M | 217.78M | 222.20M | 33.14M | | 0.46M | 0.10M | 0.68M | 1.13M | 1.54M | 200.66M | 0.98M | | | | 0.16M | 1.81M | 77.46M | 3.56M | 2.57M | 12.27M | 0.09M | 0.59M | 3.73M | | | | | | | 135.80M | | | |
|
Shares Repurchased
|
| | | | | | | | | | 2.57M | 2.02M | 26.10M | 2.86M | 1.99M | 0.00M | | | | | | | | | | | | | | | | | | | | | 24.28M | 50.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | 460.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.00M | | | | | | | | | | 3.44M | | | 0.27M | 1.22M | | | | | 0.01M | 26.71M | 2.82M | 0.66M | |
|
Dividends Paid - Common
|
-131.10M | 104.88M | 322.82M | 34.42M | -76.73M | 230.22M | 77.81M | 88.00M | 89.50M | 88.08M | 88.09M | 88.09M | 92.89M | 98.15M | 96.76M | 99.29M | 100.38M | 100.59M | 100.60M | 106.76M | 106.94M | 106.76M | 107.41M | 113.41M | 113.61M | -340.95M | -113.75M | 800.95M | -118.48M | 355.62M | 119.93M | 126.31M | 126.48M | 126.48M | 128.23M | 129.36M | 133.56M | 132.52M | 132.52M | 132.52M | 132.70M | 132.72M | 131.80M | 130.28M | 127.45M | 6.35M | 49.60M | 75.55M | 80.04M | 80.05M | 110.86M | 111.17M | 123.76M | 123.70M | 142.37M | 148.56M | 148.88M | 142.56M | 148.87M | 210.84M | 168.34M | 169.75M | 169.74M | 178.07M | 177.46M | 176.85M | 176.84M |
|
Cash from Financing Activities
|
-21.28M | 23.48M | -264.61M | 187.94M | -96.31M | -225.21M | -74.72M | -118.51M | -38.71M | -271.82M | -81.89M | -47.70M | 5.02M | 135.28M | -101.19M | -438.17M | 36.73M | -190.23M | -190.77M | -291.11M | -55.54M | -55.16M | -321.79M | -285.00M | 478.02M | -326.02M | -155.56M | -509.29M | -232.29M | -146.62M | -332.84M | -92.77M | -66.71M | -85.27M | -49.46M | -22.43M | -291.90M | -221.17M | -326.14M | -147.30M | -139.62M | -102.98M | -80.82M | -159.42M | 239.15M | -495.46M | -51.99M | -79.11M | -103.78M | -207.13M | 441.69M | -231.92M | -123.28M | -201.78M | -372.22M | -285.44M | -209.44M | -167.11M | -154.46M | 230.32M | -1024.51M | -91.31M | 447.88M | -113.17M | -650.49M | -107.50M | -141.59M |
|
Change in Cash
|
13.80M | 38.94M | -48.17M | -18.70M | 15.38M | -2.15M | 22.83M | -32.96M | 22.88M | -3.97M | 36.13M | -67.32M | 129.42M | 141.43M | 45.80M | -287.65M | 25.02M | -10.44M | 245.28M | -252.96M | 120.14M | -76.73M | -37.99M | 33.13M | 33.66M | -75.14M | 35.08M | 8.62M | 32.47M | 115.81M | -167.27M | -28.06M | 24.97M | -24.36M | 13.49M | 81.92M | -20.20M | 87.26M | -159.19M | -2.81M | 0.09M | -29.68M | 27.32M | -17.36M | 327.85M | -250.11M | 123.29M | -31.79M | -39.34M | -23.79M | 253.41M | -148.81M | 35.66M | -73.52M | -173.27M | 26.30M | 179.35M | 207.30M | -112.22M | 359.50M | -646.99M | -9.21M | 662.49M | -100.31M | -557.23M | 95.32M | -67.34M |
|
Free Cash Flow
|
76.54M | 129.63M | -0.58M | -176.51M | 116.27M | 61.17M | 75.65M | 44.36M | 76.70M | 59.73M | 62.13M | -18.23M | 14.69M | -6.68M | 60.63M | -32.12M | 85.17M | 35.06M | 231.19M | -135.67M | 86.19M | -122.25M | 163.94M | 116.64M | -374.13M | 73.81M | 143.35M | -10.74M | 104.09M | 15.96M | 142.93M | 125.93M | 112.62M | 95.69M | 148.98M | 96.64M | 137.34M | 87.26M | 116.60M | 60.75M | 128.97M | 127.06M | 140.82M | 67.94M | 138.67M | 76.42M | 228.50M | 123.97M | 148.37M | 145.30M | 123.60M | 201.60M | 194.55M | 247.78M | 263.42M | 155.36M | 345.23M | 255.05M | 281.13M | 190.20M | 176.09M | 294.06M | 295.93M | 239.54M | 223.81M | 305.40M | 332.43M |
|
Net Cash Flow
|
13.80M | 198.67M | -207.89M | -18.70M | 15.38M | -2.15M | 22.83M | -32.96M | 22.88M | -3.97M | 36.13M | -67.32M | 129.42M | 141.43M | 45.80M | -287.65M | 25.02M | -10.44M | 245.28M | -252.96M | 120.14M | -76.73M | -37.99M | 33.13M | 33.66M | -75.14M | 35.08M | 8.62M | 32.47M | 115.81M | -167.27M | -28.06M | 24.97M | -24.36M | 13.49M | 81.92M | -20.20M | 87.26M | -159.19M | -2.81M | 0.09M | -29.68M | 27.32M | -17.36M | 327.85M | -250.11M | 123.29M | -31.79M | -39.34M | -23.79M | 253.41M | -148.81M | 35.66M | -73.52M | -173.27M | 26.30M | 179.35M | 207.30M | -112.22M | 359.50M | -646.99M | -9.21M | 662.49M | -100.31M | -557.23M | 95.32M | -67.34M |