|
Net Income
|
0.10M | -0.70M | 1.40M | 48.10M | -0.20M | -1.80M | 0.30M | 1.50M | 0.80M | -14.90M | -6.90M | -4.40M | 0.40M | 1.70M | -2.80M | -3.00M | -0.60M | -1.30M | -1.00M | | -0.30M | -1.90M | -0.20M | | -1.30M | -0.10M | -1.10M | -1.10M | -0.50M | -0.40M | -0.30M | 1.40M | | | | | | | | 127.70M | 97.10M | 229.00M | 113.00M | 173.00M | 136.00M | 249.00M | 66.00M | 174.00M | 146.00M | 259.00M | 95.00M | 192.00M | 159.00M | 227.00M | 107.00M | 163.00M | 160.00M | 259.00M | 121.00M | 158.00M | 87.00M | 295.00M | 150.00M | 213.00M | 174.00M | 281.00M |
|
Deferred Taxes
|
| 9.50M | -207.40M | 28.40M | 19.70M | 129.50M | 39.00M | -45.00M | 19.50M | 56.20M | -178.00M | 31.90M | 24.40M | -146.80M | 233.80M | 22.50M | -65.90M | 135.60M | 16.10M | 35.90M | -87.40M | -58.00M | -28.90M | 29.70M | -77.70M | 149.00M | 13.20M | 22.80M | -69.00M | 122.90M | -179.10M | -32.80M | -28.10M | 163.60M | 36.90M | 17.60M | 16.30M | 28.60M | 4.50M | 21.70M | -56.00M | 87.30M | 3.00M | -50.00M | -32.00M | -61.00M | -28.00M | -58.00M | -35.00M | -67.00M | -33.00M | 15.00M | -49.00M | 64.00M | -17.00M | 3.00M | -27.00M | 47.00M | -107.00M | -12.00M | -74.00M | -136.00M | -37.00M | -51.00M | -49.00M | -25.00M |
|
Gains from Investment Securities
|
| -54.80M | -64.30M | 8.50M | 7.70M | 8.30M | -140.70M | 8.30M | -25.90M | 42.00M | 7.90M | 8.60M | 8.20M | 8.90M | 8.50M | 14.80M | 2.60M | 9.20M | 8.80M | -5.90M | -5.80M | -1.90M | 50.00M | 5.10M | -8.60M | 28.20M | 5.90M | -19.20M | 48.00M | 15.20M | -15.70M | 10.40M | 8.50M | -44.70M | 54.10M | 14.80M | -46.40M | 56.50M | 13.10M | 12.10M | 13.80M | 16.10M | 18.00M | 13.00M | -40.00M | 50.00M | 20.00M | 16.00M | 11.00M | 16.00M | 18.00M | -12.00M | -2.00M | -11.00M | 72.00M | 10.00M | 44.00M | 31.00M | 35.00M | 6.00M | -95.00M | -69.00M | -39.00M | 14.00M | -105.00M | -17.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | | | | | |
|
Cash from Operations
|
| 150.60M | 66.60M | 189.20M | 290.00M | 216.40M | 289.30M | 261.30M | 205.50M | 145.90M | 90.00M | 215.00M | 124.20M | 261.10M | 240.80M | 198.60M | 224.70M | 219.80M | 87.90M | 293.60M | 154.60M | 315.70M | 127.70M | 314.70M | 202.60M | 178.00M | 175.90M | 228.30M | 281.70M | 144.00M | -261.20M | 173.50M | 76.30M | 201.50M | 70.30M | 156.30M | 118.10M | 167.80M | 85.80M | 181.10M | 95.80M | 232.10M | 151.00M | 160.00M | 159.00M | 117.00M | 65.00M | 145.00M | 62.00M | 270.00M | 105.00M | 251.00M | 49.00M | 185.00M | 1.00M | 188.00M | 123.00M | 311.00M | 245.00M | 307.00M | 255.00M | 351.00M | 254.00M | 249.00M | 243.00M | 408.00M |
|
Amortization of Deferred Charges
|
| 12.00M | 9.20M | 12.80M | 10.30M | 14.00M | 14.70M | 13.80M | 14.50M | 13.80M | 14.20M | 14.00M | 13.60M | 13.70M | 13.70M | 9.70M | 9.60M | 9.80M | 11.10M | 15.10M | 9.80M | 11.20M | 18.10M | | | 1.30M | 8.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | 65.10M | 75.40M | 72.40M | 77.80M | 81.50M | 80.70M | 81.00M | 83.00M | 80.80M | 83.60M | -58.50M | 92.60M | 92.70M | 92.10M | 93.50M | 95.50M | 95.80M | 97.10M | 99.70M | 100.20M | 100.40M | 99.30M | 101.40M | 102.50M | 102.10M | 104.10M | 102.90M | 107.00M | 115.00M | 120.70M | 119.10M | 120.40M | 127.00M | 129.00M | 130.60M | 136.90M | 142.90M | 144.20M | 143.00M | 146.00M | 152.00M | 156.00M | 161.00M | 164.00M | 165.00M | 165.00M | 163.00M | 166.00M | 166.00M | 169.00M | 170.00M | 166.00M | 167.00M | 170.00M | 173.00M | 189.00M | 188.00M | 195.00M | 201.00M | 211.00M | 208.00M | 211.00M |
|
Change in Receivables
|
| -11.80M | 66.00M | -23.10M | -96.90M | 20.00M | 35.00M | -10.00M | -45.00M | 5.00M | -25.00M | -63.90M | 9.90M | 139.00M | -146.30M | 30.00M | -13.60M | -13.60M | 98.20M | 55.60M | -103.20M | -39.50M | 38.40M | -52.00M | -26.00M | 99.00M | -57.80M | -57.00M | -76.00M | 234.00M | 471.20M | 143.20M | 161.60M | -36.50M | 172.90M | 80.60M | 87.80M | 156.80M | 149.80M | 121.60M | 78.10M | 159.30M | 113.00M | 119.00M | 79.00M | 118.00M | 152.00M | 126.00M | 139.00M | 132.00M | 133.00M | 161.00M | 122.00M | 142.00M | 247.00M | 86.00M | 100.00M | 93.00M | 135.00M | 116.00M | 126.00M | 146.00M | 159.00M | 128.00M | 161.00M | 102.00M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | -34.80M | | | | -16.20M | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | | | | -55.00M | 38.00M | 30.00M | 14.00M | -68.00M | 5.00M | 119.00M | 6.00M | -27.00M | | | | -39.00M | | |
|
Change in Account Payables
|
| 3.20M | 19.60M | -36.90M | 25.10M | -0.30M | 11.70M | -19.20M | | | | -10.70M | 39.60M | 18.30M | | 1.50M | 51.80M | | | 25.40M | 10.40M | -17.90M | 0.90M | -32.80M | 7.50M | 0.70M | -18.10M | -31.20M | | | | -41.30M | 40.30M | 4.80M | 20.20M | -59.60M | 25.50M | -13.20M | 22.30M | -42.70M | 9.60M | 5.20M | 6.90M | -6.20M | 32.20M | | | -6.00M | 17.00M | -11.00M | 37.00M | -37.00M | 132.00M | -5.00M | -12.00M | -97.00M | 13.00M | -7.00M | -31.00M | 12.00M | 63.00M | -16.00M | 37.00M | -45.00M | 33.00M | |
|
Change in Taxes
|
| 72.20M | -32.20M | | | -47.10M | -89.50M | -31.40M | -2.30M | 5.50M | -11.70M | -13.80M | 37.20M | -1.10M | -3.10M | -24.30M | 7.00M | 0.20M | -9.80M | 5.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | 21.00M | | | | 19.00M | | | | | | | | | | |
|
Other Working Capital Changes
|
| -52.50M | -145.50M | 34.40M | 2.30M | -66.80M | 10.00M | 24.40M | -86.40M | -5.90M | 15.20M | 9.80M | 7.50M | -4.60M | 38.60M | -11.90M | -15.70M | 54.40M | -184.20M | 33.40M | -69.20M | 71.30M | 179.60M | -17.00M | 57.10M | -33.20M | -31.60M | -23.30M | 18.40M | 32.10M | -49.70M | -18.50M | 40.40M | -0.90M | -59.70M | 12.60M | 10.60M | 34.80M | 33.00M | -20.50M | -1.20M | 55.70M | -59.00M | -31.00M | -3.00M | 107.00M | -46.00M | 56.00M | -4.00M | -111.00M | -78.00M | 2.00M | 101.00M | 36.00M | -236.00M | 8.00M | 70.00M | -70.00M | 23.00M | -4.00M | -21.00M | -62.00M | 62.00M | 38.00M | 32.00M | 23.00M |
|
Capital Expenditures
|
| 302.40M | 249.40M | 222.60M | 162.20M | 202.80M | 245.70M | 229.40M | 108.70M | 142.10M | 127.90M | 122.10M | 125.20M | 165.40M | 209.30M | 153.20M | 188.30M | 182.90M | 207.20M | 159.00M | 173.60M | 254.80M | 251.50M | 226.00M | 210.20M | 242.70M | 281.40M | 220.40M | 270.60M | 252.60M | 387.60M | 268.90M | 296.70M | 326.90M | 389.30M | 335.20M | 364.40M | 380.60M | 488.80M | 374.00M | 278.50M | 351.50M | 535.00M | 278.00M | 306.00M | 351.00M | 358.00M | 214.00M | 212.00M | 346.00M | 298.00M | 307.00M | 243.00M | 323.00M | 519.00M | 417.00M | 341.00M | 443.00M | 530.00M | 478.00M | 392.00M | 410.00M | 772.00M | 554.00M | 422.00M | 511.00M |
|
Sales of Property, Plant and Equipment
|
| 22.70M | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 95.00M | | | | 123.00M | | | | | |
|
Cash from Investing Activities
|
| -294.90M | -265.70M | -232.20M | -163.40M | -210.90M | -260.00M | -233.30M | -107.80M | -165.30M | -145.70M | -135.10M | -186.70M | -195.90M | -637.80M | -119.70M | -202.50M | -191.00M | -241.50M | -176.80M | -192.20M | -271.40M | -277.30M | -250.90M | -219.40M | -142.70M | -306.20M | -220.00M | -280.80M | -271.00M | 51.60M | -87.20M | -164.70M | -387.20M | -394.30M | -152.20M | -365.70M | -297.80M | -251.30M | -364.80M | -242.20M | -254.00M | -426.00M | -179.00M | -213.00M | -287.00M | -272.00M | -38.00M | -152.00M | -262.00M | -276.00M | -223.00M | -147.00M | -229.00M | -334.00M | -263.00M | -219.00M | -470.00M | -449.00M | -353.00M | -180.00M | -407.00M | -607.00M | -404.00M | -490.00M | -711.00M |
|
Other financing activities
|
| 14.40M | -25.30M | -4.10M | 3.70M | 15.00M | -5.30M | 5.60M | -23.00M | 16.40M | -8.40M | 14.30M | -14.70M | 16.40M | -24.90M | 9.40M | -9.30M | 8.60M | -37.50M | 2.50M | 9.90M | 5.00M | -34.70M | 15.30M | -20.40M | 8.30M | 3.60M | 3.60M | -20.50M | 14.50M | 0.70M | -17.10M | -15.70M | 16.50M | -28.90M | -0.70M | -12.30M | 23.90M | -34.90M | 16.90M | -26.80M | -1.10M | -13.00M | -8.00M | -20.00M | 6.00M | -5.00M | 10.00M | -6.00M | 20.00M | -37.00M | -1.00M | 30.00M | | -27.00M | -5.00M | 4.00M | 43.00M | -39.00M | -15.00M | 21.00M | -6.00M | -20.00M | 9.00M | 6.00M | -5.00M |
|
Long-Term Debt Issuances
|
| | 250.00M | | | 200.00M | | | | | | | | | 310.00M | | | | 250.00M | | | | 810.00M | | | | | | | | 500.00M | | | | 550.00M | | | 500.00M | | | 650.00M | 300.00M | | 300.00M | 750.00M | | 200.00M | | | 300.00M | 300.00M | 650.00M | | 588.00M | 100.00M | 862.00M | | 296.00M | 297.00M | 597.00M | 372.00M | 644.00M | | | 1,162.00M | 1,012.00M |
|
Long-Term Debt Repayments
|
| 376.30M | 0.90M | 100.00M | 0.80M | 206.30M | 0.70M | | | | 0.70M | | | | | | | | 0.70M | | | 46.90M | 310.80M | | | 30.60M | 1.00M | | | 0.10M | 311.50M | | | 0.10M | 2.10M | | | 100.10M | 252.90M | 0.30M | 3.10M | 249.60M | 3.00M | 300.00M | 354.00M | | 3.00M | | 4.00M | | 4.00M | 300.00M | 4.00M | 75.00M | 254.00M | | 404.00M | | 104.00M | 300.00M | 5.00M | | 504.00M | | | 300.00M |
|
Short-Term Debt issuances
|
| -67.50M | 20.00M | 160.30M | -350.30M | | 47.40M | -15.00M | -32.40M | 22.10M | 80.70M | -20.80M | 130.80M | -92.40M | 147.10M | 10.90M | -0.30M | 24.20M | -22.90M | -58.10M | 86.60M | 45.90M | -212.50M | -99.80M | 190.60M | -123.00M | 50.70M | 53.60M | 74.20M | -49.30M | 5.80M | 58.70M | 105.80M | 116.70M | -110.10M | 62.10M | -269.80M | -70.70M | 304.40M | 188.50M | -239.20M | -41.30M | -12.00M | -67.00M | -85.00M | 237.00M | -33.00M | -53.00M | 199.00M | -219.00M | 199.00M | -239.00M | 123.00M | -16.00M | 259.00M | -532.00M | 386.00M | 5.00M | -26.00M | -141.00M | -282.00M | 278.00M | 228.00M | 220.00M | -486.00M | -100.00M |
|
Shares Issued
|
| | | | | 25.00M | -200.00M | | | | -169.00M | | 50.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | -90.00M | | | | | 122.10M | 17.40M | 5.90M | 5.80M | 40.00M | -26.20M | 6.60M | 6.20M | | 137.30M | 5.90M | 6.40M | 6.30M | 93.80M | 91.20M | 5.70M | 54.60M | 6.00M | 125.00M | 205.00M | 228.00M | 7.00M | 6.00M | 6.00M | 125.00M | 85.00M | 35.00M | -217.00M | 180.00M | 6.00M | 6.00M | 6.00M | 180.00M | 70.00M | 125.00M | 45.00M | 55.00M | 75.00M | 200.00M | -302.00M | 45.00M | 100.00M | 140.00M |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | 200.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | 211.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 41.40M | 41.40M | 43.60M | 43.60M | 43.70M | 43.70M | 47.10M | 47.10M | 46.90M | 47.00M | 49.90M | 49.80M | 49.90M | 49.70M | 52.20M | 52.00M | 52.00M | 52.10M | 56.50M | 56.40M | 56.40M | 56.50M | 60.70M | 62.20M | 62.20M | 62.20M | 66.50M | 66.70M | 66.60M | 66.70M | 71.50M | 71.60M | 72.60M | 72.60M | 77.50M | 77.30M | 78.50M | 78.70M | 83.70M | 84.10M | 85.00M | 84.00M | 93.00M | 94.00M | 94.00M | 96.00M | 102.00M | 101.00M | 101.00M | 99.00M | 107.00M | 108.00M | 106.00M | 106.00M | 113.00M | 113.00M | 115.00M | 115.00M | 123.00M | 123.00M | 123.00M | 123.00M | 130.00M | 131.00M | 130.00M |
|
Cash from Financing Activities
|
| 74.80M | 197.70M | 7.90M | -95.70M | -39.60M | -7.00M | -61.20M | -146.70M | -12.00M | 21.40M | -60.40M | 62.40M | -54.90M | 377.10M | -46.70M | -64.10M | -22.60M | 145.70M | -112.10M | 39.30M | -49.50M | 195.50M | -23.10M | -26.00M | 49.10M | -3.10M | -9.30M | 0.80M | 205.20M | 132.60M | -29.90M | 153.40M | 66.40M | 342.70M | -9.80M | 231.40M | 365.80M | -56.40M | 176.00M | 302.80M | 47.20M | 93.00M | 60.00M | 204.00M | 155.00M | 69.00M | -145.00M | 88.00M | | 187.00M | 3.00M | 47.00M | 371.00M | 10.00M | 212.00M | -51.00M | 354.00M | 58.00M | 18.00M | -17.00M | 793.00M | -396.00M | 99.00M | 551.00M | 477.00M |
|
Change in Cash
|
| -69.50M | -1.40M | -35.10M | 30.90M | -34.10M | 22.30M | -33.20M | -49.00M | -31.40M | -34.30M | 19.50M | -0.10M | 10.30M | -19.90M | 32.20M | -41.90M | 6.20M | -7.90M | 4.70M | 1.70M | -5.20M | 45.90M | 40.70M | -42.80M | 84.40M | -133.40M | -1.00M | 1.70M | 78.20M | -77.00M | 1.90M | -2.80M | 3.00M | 18.70M | -5.70M | -16.20M | 235.80M | -221.90M | -7.70M | 156.40M | 25.30M | -182.00M | 41.00M | 150.00M | -15.00M | -138.00M | -38.00M | -2.00M | 8.00M | 16.00M | 31.00M | -51.00M | 327.00M | -323.00M | 137.00M | -147.00M | 195.00M | -146.00M | -28.00M | 58.00M | 737.00M | -749.00M | -56.00M | 304.00M | 174.00M |
|
Free Cash Flow
|
| -151.80M | -182.80M | -33.40M | 127.80M | 13.60M | 43.60M | 31.90M | 96.80M | 3.80M | -37.90M | 92.90M | -1.00M | 95.70M | 31.50M | 45.40M | 36.40M | 36.90M | -119.30M | 134.60M | -19.00M | 60.90M | -123.80M | 88.70M | -7.60M | -64.70M | -105.50M | 7.90M | 11.10M | -108.60M | -648.80M | -95.40M | -220.40M | -125.40M | -319.00M | -178.90M | -246.30M | -212.80M | -403.00M | -192.90M | -182.70M | -119.40M | -384.00M | -118.00M | -147.00M | -234.00M | -293.00M | -69.00M | -150.00M | -76.00M | -193.00M | -56.00M | -194.00M | -138.00M | -518.00M | -229.00M | -218.00M | -132.00M | -285.00M | -171.00M | -137.00M | -59.00M | -518.00M | -305.00M | -179.00M | -103.00M |
|
Net Cash Flow
|
| -69.50M | -1.40M | -35.10M | 30.90M | -34.10M | 22.30M | -33.20M | -49.00M | -31.40M | -34.30M | 19.50M | -0.10M | 10.30M | -19.90M | 32.20M | -41.90M | 6.20M | -7.90M | 4.70M | 1.70M | -5.20M | 45.90M | 40.70M | -42.80M | 84.40M | -133.40M | -1.00M | 1.70M | 78.20M | -77.00M | 56.40M | 65.00M | -119.30M | 18.70M | -5.70M | -16.20M | 235.80M | -221.90M | -7.70M | 156.40M | 25.30M | -182.00M | 41.00M | 150.00M | -15.00M | -138.00M | -38.00M | -2.00M | 8.00M | 16.00M | 31.00M | -51.00M | 327.00M | -323.00M | 137.00M | -147.00M | 195.00M | -146.00M | -28.00M | 58.00M | 737.00M | -749.00M | -56.00M | 304.00M | 174.00M |