|
Net Income
|
-26.07M | -18.96M | 2.02M | 14.56M | -24.09M | -27.64M | -14.47M | -19.82M | 0.50M | -3.02M | 6.28M | 4.34M | 4.04M | 12.81M | 2.13M | 9.95M | 2.49M | 3.51M | 19.48M | 35.45M | 1.69M | -0.01M | | | | | | | 40.31M | 10.62M | 5.31M | 31.23M | -14.94M | -0.87M | 220.85M | 24.16M | 27.66M | 23.81M | 145.11M | 85.82M | 18.16M | 19.23M | 43.75M | 105.43M | 41.56M | 73.87M | 7.13M | 262.71M | -0.39M | 35.92M | 24.93M | 39.78M | 7.71M | -6.77M | 12.91M | 21.24M | 0.73M | 5.81M | 6.77M | 32.49M | 19.14M | 29.36M | 43.60M | 30.46M |
|
Gains from Investment Securities
|
| | 2.61M | 5.30M | | | | | | | 0.04M | 18.21M | | | 5.00M | 19.47M | | | | 57.51M | 3.03M | 6.97M | 0.32M | 14.56M | 14.98M | 10.03M | 8.55M | 47.96M | 1.29M | 2.77M | | 59.36M | 2.92M | -2.73M | 8.39M | 244.33M | 0.42M | 0.70M | 0.66M | 249.11M | 1.08M | 1.68M | 3.39M | 132.89M | 0.55M | 0.20M | 0.22M | 366.30M | 0.12M | 0.06M | 0.13M | 58.79M | 0.45M | 0.03M | 2.39M | 30.14M | 0.61M | 0.09M | 0.52M | 38.63M | 0.25M | 0.11M | 0.19M | 145.08M |
|
Cash from Operations
|
39.72M | 32.70M | 40.47M | 51.87M | 39.39M | 40.04M | 39.41M | 61.30M | 43.80M | 37.05M | 39.60M | 43.36M | 57.13M | 38.03M | 59.93M | 51.22M | 59.94M | 43.78M | 61.83M | 49.12M | 57.92M | 54.59M | 68.97M | 63.45M | 59.22M | 57.70M | 63.66M | 59.23M | 57.44M | 48.58M | 66.39M | 55.46M | 56.22M | 54.66M | 58.77M | 48.16M | 47.62M | 40.94M | 54.36M | 49.27M | 45.66M | 47.88M | 58.92M | 49.37M | 57.40M | 51.29M | 58.72M | 52.94M | 42.09M | 53.12M | 58.91M | 40.16M | 37.55M | 55.10M | 60.88M | 55.92M | 38.92M | 38.45M | 64.60M | 69.22M | 38.99M | 44.29M | 63.50M | 41.94M |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 1.46M | | | | | | | | | | | |
|
Capital Expenditures
|
13.40M | 9.93M | 2.69M | 9.06M | 14.16M | 32.08M | 13.49M | 10.03M | 21.98M | 30.26M | 25.69M | 35.33M | 81.53M | | | 366.04M | 46.38M | 22.70M | 37.43M | 24.65M | 197.28M | 0.65M | | 152.00M | 27.20M | 37.91M | 40.45M | 62.25M | 48.25M | 104.22M | 266.10M | 140.00M | 6.73M | 130.05M | 71.02M | 108.17M | 57.99M | 201.88M | 180.02M | 222.12M | 195.56M | 164.05M | 70.22M | 181.92M | 50.78M | 205.80M | 136.01M | 365.79M | 75.37M | 60.46M | 74.04M | 66.84M | 34.26M | 28.39M | 25.41M | 32.73M | 24.20M | 34.62M | 27.01M | 76.16M | 7.17M | 4.59M | 18.25M | 2.64M |
|
Sales of Property, Plant and Equipment
|
1.25M | 2.30M | 68.03M | 8.65M | 74.51M | 12.34M | 15.13M | 22.07M | 2.36M | 70.20M | 67.31M | 15.36M | 1.86M | 45.38M | 22.15M | 6.13M | 0.33M | 32.90M | 51.89M | 152.75M | 4.43M | 74.42M | 77.62M | -0.01M | 57.90M | 74.09M | 161.65M | 76.40M | 90.82M | 58.14M | 37.54M | 37.35M | 61.52M | 65.52M | 680.70M | 90.78M | 79.28M | 40.12M | 214.99M | 169.72M | 22.38M | 43.80M | 33.55M | 92.82M | 56.51M | 123.62M | 1.11M | 547.12M | 0.26M | 54.27M | 91.38M | 48.57M | 27.34M | | 46.48M | 23.94M | | 15.49M | 27.00M | 134.98M | 34.12M | 39.38M | 192.09M | 114.64M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | 0.22M | 0.68M | 0.28M | 0.56M | 6.85M | 0.21M | 0.24M | 0.88M | 6.13M | | | | 0.16M | 0.23M | 0.20M | 2.74M | 4.71M | 2.24M | 7.89M | 2.29M | 1.29M | 2.75M | 2.80M | 1.21M | 2.74M | 0.25M | 3.18M | 2.18M | 1.54M | 14.07M | 3.64M | 0.68M | 4.74M | 0.80M | 0.30M | 4.17M | 0.85M | 1.30M | 0.46M | 4.65M | | | 3.90M | 1.12M |
|
Change in Acquisitions & Divestments
|
1.71M | 0.57M | 1.49M | 8.71M | 2.57M | 0.98M | 23.45M | 19.86M | 1.44M | 0.34M | 1.42M | 3.63M | 0.72M | 0.48M | 0.47M | 0.39M | 0.40M | 0.70M | 10.39M | 33.16M | 0.06M | 1.07M | 3.20M | 0.41M | 0.07M | 0.07M | 0.07M | 2.00M | 88.56M | 0.45M | 0.67M | 49.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-41.23M | -11.03M | 46.80M | -19.32M | 53.70M | -97.40M | 7.21M | 11.67M | -23.23M | 6.32M | 15.52M | -132.71M | -112.68M | 1.19M | -61.71M | -424.39M | -112.39M | -8.84M | -39.09M | 117.25M | -233.13M | 20.98M | 39.30M | -215.43M | -32.98M | 46.70M | 15.58M | -17.92M | 101.26M | -90.14M | -240.07M | -54.13M | 51.24M | -73.25M | 599.47M | -22.56M | 19.81M | -166.99M | 32.45M | -72.23M | -183.22M | -132.95M | -54.45M | -123.73M | -24.92M | -115.40M | -203.79M | 6.34M | -152.53M | -64.58M | 8.96M | -28.77M | -5.53M | -33.35M | -7.60M | -136.97M | -27.70M | 109.76M | -17.64M | 21.98M | 23.18M | 24.44M | 153.72M | 96.87M |
|
Other financing activities
|
4.50M | 0.66M | 0.46M | 0.14M | 3.93M | 0.28M | 0.00M | | 4.09M | 0.55M | 0.04M | 1.75M | 4.03M | 2.51M | 0.85M | 4.92M | 0.48M | 2.73M | 0.19M | 1.16M | 2.44M | 0.25M | 4.64M | 2.00M | -0.10M | 2.27M | -0.34M | 0.00M | 0.01M | 0.28M | 0.96M | 0.87M | 0.03M | 0.46M | 0.17M | 0.02M | 3.68M | | 1.78M | | 0.42M | 0.47M | 2.92M | | 2.22M | 2.37M | 5.96M | 10.85M | 4.11M | 1.67M | 0.66M | 1.37M | 0.11M | 0.19M | 0.21M | 5.31M | 0.46M | 0.20M | 0.39M | 0.70M | 0.44M | 0.55M | 0.67M | 0.14M |
|
Long-Term Debt Issuances
|
115.00M | | | | | 15.00M | | | 161.00M | 45.00M | 9.00M | 40.00M | 40.00M | 207.56M | | 5.93M | 99.00M | 150.71M | | | 80.84M | | | 110.00M | 57.50M | | 197.15M | | | | 95.00M | | 0.50M | 25.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | 2.43M | 2.66M | | 0.61M | | 0.06M | 163.21M | | 38.99M | 83.32M | 23.64M | | | 8.13M | 50.81M | 44.53M | 6.50M | | 19.76M | 21.73M | 9.31M | | | 6.71M | 7.89M | 0.25M | 15.21M | 51.77M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
7.00M | | -18.77M | 18.77M | | | | | -20.00M | -15.00M | -58.00M | 93.00M | | | -67.00M | 19.00M | 6.00M | 42.00M | | | -93.00M | | 20.00M | -104.00M | 30.00M | 24.00M | 123.00M | -272.00M | | | 270.00M | | 20.00M | 115.00M | 15.00M | | | 55.00M | 55.00M | | 130.00M | 40.00M | | | | 125.00M | 90.00M | 340.00M | | 155.00M | 55.00M | 70.00M | 25.00M | 25.00M | 50.00M | 25.00M | | | 15.00M | 70.00M | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | -0.13M | 57.73M | 0.79M | -0.29M | 0.06M | 271.45M | 7.88M | -7.88M | 70.00M | 40.00M | 80.00M | 20.00M | 210.00M | | | | 110.00M | | | | 40.00M | | | | 215.00M | 340.00M | | 35.00M | 45.00M | 200.00M | 25.00M | 25.00M | 50.00M | 25.00M | | | 15.00M | 70.00M | | | | |
|
Shares Issued
|
70.72M | -0.03M | | 95.95M | 2.07M | 92.69M | 1.83M | 3.13M | 2.15M | 2.15M | 1.52M | 156.93M | 297.82M | 5.16M | 4.00M | 127.94M | 4.43M | 6.43M | 8.30M | 4.40M | 6.58M | 6.37M | 4.36M | 2.07M | 3.75M | -0.28M | -0.78M | 9.50M | 16.17M | 0.68M | | -0.04M | -2.92M | 0.10M | 2.82M | -2.82M | | | 131.83M | 65.81M | 17.27M | 201.38M | 6.48M | -2.73M | -0.25M | -0.39M | 55.75M | 5.46M | 38.49M | 0.00M | -0.06M | 177.14M | -0.15M | 0.00M | -0.03M | -2.49M | | | | | | | | |
|
Shares Repurchased
|
0.37M | 0.37M | 0.37M | 0.37M | 0.43M | 0.43M | 0.43M | -3.60M | | | | | | | | | | | | | | | 11.02M | | 8.97M | | | | | | | | 6.34M | 1.03M | 7.66M | 32.19M | 3.60M | | | | 11.04M | | | | | | | | | | 57.05M | 3.65M | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | 0.66M | | 0.77M | 14.03M | 1.46M | 68.54M | | | | 155.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-20.59M | 61.50M | 25.55M | 23.81M | 24.64M | 26.03M | 25.02M | 27.18M | 26.49M | 57.20M | 28.80M | -9.21M | 31.29M | 36.95M | 33.49M | 33.81M | 39.10M | 39.24M | 40.50M | 40.68M | 41.05M | 41.15M | 41.34M | 41.21M | 41.18M | 41.05M | 41.06M | 42.57M | 42.84M | 43.06M | 43.10M | 43.10M | 44.84M | 43.63M | 43.62M | 43.45M | 45.33M | 25.39M | 25.39M | 26.73M | 29.48M | 28.14M | 30.35M | 30.42M | 33.45M | 31.21M | 31.22M | 32.45M | 36.83M | 35.92M | 35.19M | 34.52M | 38.21M | 37.91M | 37.91M | 37.91M | 39.54M | 39.53M | 39.53M | 39.55M | 41.02M | 41.08M | 41.08M | 41.09M |
|
Cash from Financing Activities
|
17.35M | 10.67M | -130.02M | -39.18M | -68.81M | 44.58M | -39.27M | -80.75M | -34.39M | -43.07M | -32.88M | 50.95M | 132.92M | -76.34M | 13.69M | 364.25M | 21.24M | 48.12M | -42.51M | -84.63M | 38.95M | -66.00M | -86.38M | 158.95M | -38.59M | -125.52M | -21.23M | -51.96M | -35.63M | -70.07M | 219.95M | -64.67M | -121.92M | 67.84M | -413.19M | -240.34M | -65.10M | 7.43M | -14.02M | 18.53M | 98.30M | 78.84M | 201.32M | -35.84M | -41.73M | 92.10M | 97.36M | -18.63M | -31.42M | 12.22M | -88.27M | 13.60M | -43.48M | -41.50M | -40.93M | 244.88M | -47.25M | -262.74M | -40.66M | -44.33M | -93.06M | -68.68M | -58.45M | -198.15M |
|
Change in Cash
|
15.83M | 32.34M | -42.75M | -6.63M | 24.28M | -12.78M | 7.35M | -7.79M | -13.83M | 0.30M | 22.23M | -38.40M | 77.38M | -37.13M | 11.90M | -8.92M | -31.21M | 83.05M | -19.77M | 81.74M | -136.26M | 9.56M | 21.89M | 6.98M | -12.36M | -21.12M | 58.02M | -10.65M | 123.07M | -111.63M | 46.27M | -63.34M | -14.46M | 49.24M | 245.05M | -214.74M | 2.33M | -118.62M | 72.79M | -4.44M | -39.25M | -6.22M | 205.78M | -110.20M | -9.25M | 27.98M | -47.71M | 40.66M | -141.86M | 0.76M | -20.41M | 24.99M | -11.46M | -19.76M | 12.35M | 163.83M | -36.03M | -114.53M | 6.30M | 46.87M | -30.90M | 0.05M | 158.77M | -59.34M |
|
Free Cash Flow
|
26.32M | 22.77M | 37.78M | 42.81M | 25.23M | 7.96M | 25.92M | 51.27M | 21.82M | 6.79M | 13.91M | 8.03M | -24.40M | 38.03M | 59.93M | -314.82M | 13.57M | 21.08M | 24.40M | 24.47M | -139.35M | 53.94M | 68.97M | -88.55M | 32.02M | 19.79M | 23.22M | -3.02M | 9.19M | -55.64M | -199.71M | -84.53M | 49.49M | -75.39M | -12.24M | -60.01M | -10.37M | -160.94M | -125.66M | -172.86M | -149.90M | -116.17M | -11.31M | -132.55M | 6.62M | -154.51M | -77.29M | -312.84M | -33.28M | -7.34M | -15.13M | -26.69M | 3.29M | 26.70M | 35.47M | 23.19M | 14.72M | 3.84M | 37.59M | -6.94M | 31.81M | 39.70M | 45.25M | 39.30M |
|
Net Cash Flow
|
15.83M | 32.34M | -42.75M | -6.63M | 24.28M | -12.78M | 7.35M | -7.79M | -13.83M | 0.30M | 22.23M | -38.40M | 77.38M | -37.13M | 11.90M | -8.92M | -31.21M | 83.05M | -19.77M | 81.74M | -136.26M | 9.56M | 21.89M | 6.98M | -12.36M | -21.12M | 58.02M | -10.65M | 123.07M | -111.63M | 46.27M | -63.34M | -14.46M | 49.24M | 245.05M | -214.74M | 2.33M | -118.62M | 72.79M | -4.44M | -39.25M | -6.22M | 205.78M | -110.20M | -9.25M | 27.98M | -47.71M | 40.66M | -141.86M | 0.76M | -20.41M | 24.99M | -11.46M | -19.76M | 12.35M | 163.83M | -36.03M | -114.53M | 6.30M | 46.87M | -30.90M | 0.05M | 158.77M | -59.34M |