|
Net Income
|
0.36M | -2.94M | 0.22M | 0.69M | 1.13M | 4.69M | 0.38M | 0.57M | 0.98M | 4.74M | 1.68M | 3.47M | -2.80M | 7.32M | 1.03M | 1.51M | 1.55M | 1.89M | 1.76M | 3.05M | 3.36M | 3.10M | 7.20M | 0.03M | 1.91M | 1.30M | 16.88M | 1.18M | 4.50M | 4.62M | 14.62M | 3.06M | 3.19M | 15.79M | 38.60M | 4.11M | 14.35M | 8.02M | 10.45M | 13.00M | 2.06M | 6.96M | 81.86M | 46.27M | 56.07M | 61.29M | 77.92M | 72.95M | 82.93M | 77.57M | 81.37M | 74.17M | 88.42M | 90.66M | 90.17M | 98.70M | 106.79M | 96.68M | 94.37M | 106.67M | 97.90M | 97.89M | 96.46M | 100.53M | 96.84M | 95.95M |
|
Deferred Taxes
|
-1.09M | -14.63M | | | | 3.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00M | 1.35M | 0.75M | 0.86M | 0.48M | 1.49M | -0.46M | 0.06M | 2.59M | -1.47M | 0.31M | 2.44M | 4.27M | 3.94M | 0.51M | 2.67M | 1.23M | 2.04M | 1.96M | 3.06M | 3.61M | 3.12M | 7.23M | 0.03M | 1.97M | 1.58M | 16.88M | 1.18M | 4.50M | 4.62M | 14.62M | 3.06M | 3.19M | 15.79M | 38.60M | 4.11M | 14.35M | 8.02M | 10.45M | 13.00M | 2.06M | 6.96M | 12.77M | 0.72M | 0.15M | 2.60M | 4.28M | 4.18M | 9.47M | 5.16M | 3.99M | 0.78M | 5.89M | 6.79M | 6.40M | 13.83M | 19.99M | 7.26M | 4.82M | 17.62M | 7.76M | 12.08M | 3.81M | 16.20M | 12.57M | 15.64M |
|
Asset Writedowns and Impairment
|
| 40.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 7.19M | 10.69M | | 5.51M | 21.85M | 5.70M | | 2.13M | 7.74M | 4.78M | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
48.25M | 23.53M | 46.45M | 63.88M | 51.57M | 26.02M | 48.87M | 28.99M | 61.29M | 38.58M | 50.60M | 49.66M | 72.26M | 55.62M | 68.82M | 52.37M | 90.75M | 62.48M | 79.81M | 58.44M | 93.50M | 64.98M | 97.14M | 70.69M | 110.15M | 63.11M | 102.42M | 85.22M | 126.56M | 101.13M | 117.19M | 97.88M | 115.14M | 91.34M | 130.00M | 98.23M | 137.28M | 106.40M | 143.38M | 91.97M | 163.69M | 102.69M | 128.08M | 59.63M | 161.11M | 101.37M | 161.17M | 119.59M | 172.39M | 115.28M | 164.34M | 110.97M | 189.96M | 113.08M | 180.82M | 118.47M | 191.52M | 121.60M | 190.72M | 120.48M | 206.63M | 117.68M | 203.28M | 119.42M | 218.26M | 126.17M |
|
Amortizatization of Intangibles
|
1.50M | 1.53M | 1.55M | 1.58M | 1.60M | 1.63M | 1.65M | 1.68M | 1.70M | 1.16M | 1.18M | 1.20M | 1.26M | 1.33M | 1.36M | 1.24M | 0.30M | 0.30M | 0.30M | 0.31M | 0.31M | 0.31M | 0.32M | 0.32M | 0.33M | 0.34M | 0.34M | 0.34M | 0.35M | 0.36M | 0.44M | 0.44M | 0.45M | 0.46M | 0.46M | 0.46M | 0.48M | 1.86M | 0.42M | 0.43M | 0.44M | 0.44M | 1.90M | 0.38M | 0.38M | 0.38M | 0.99M | 0.36M | 0.37M | 0.41M | 0.41M | 0.42M | 0.42M | 0.43M | 0.43M | 0.44M | 0.55M | 0.66M | 0.66M | 0.72M | 0.77M | 0.78M | 0.79M | 0.80M | 0.95M | 0.98M |
|
Amortization of Deferred Charges
|
-0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | 0.04M | 0.06M | 0.06M | 0.06M | 2.39M | 0.08M | 0.91M | 0.90M | 0.65M | 0.66M | 0.66M | 0.70M | 0.71M | 0.72M | 0.71M | 0.71M | 0.72M | 0.77M | 0.76M | 0.76M | 0.76M | 0.81M | 0.86M | 0.87M | 0.88M | 0.89M | 0.89M | 0.89M | 0.91M | 1.92M | 0.92M | 0.93M | 0.94M | 0.94M | 1.82M | 1.03M | 1.08M | 1.08M | 1.84M | 1.04M | 1.14M | 1.16M | 1.17M | 1.18M | 1.18M | 1.20M | 1.20M | 1.20M | 1.25M | 1.29M | 1.30M | 1.79M | 1.45M | 1.46M | 1.47M | 1.48M | 1.63M | 1.64M |
|
Depreciation & Amortization (CF)
|
11.51M | 12.78M | 12.04M | 12.15M | 12.04M | 12.86M | 13.67M | 14.01M | 15.12M | 16.02M | 18.26M | 19.12M | 17.54M | 20.41M | 23.80M | 22.61M | 26.00M | 27.19M | 28.01M | 28.01M | 29.77M | 30.38M | 32.14M | 34.20M | 33.61M | 34.85M | 34.66M | 36.49M | 38.97M | 38.99M | 40.14M | 41.33M | 48.41M | 43.84M | 44.50M | 43.30M | 42.48M | 44.12M | 46.18M | 46.24M | 48.35M | 48.10M | 49.19M | 48.94M | 49.40M | 49.09M | 49.98M | 50.88M | 50.98M | 53.39M | 52.68M | 57.44M | 56.39M | 57.32M | 59.15M | 59.88M | 59.52M | 60.08M | 60.62M | 62.50M | 63.37M | 63.19M | 64.62M | 68.35M | 67.25M | 68.22M |
|
Change in Receivables
|
-0.59M | 0.47M | -0.77M | 2.45M | -2.60M | 1.14M | -0.58M | -0.42M | -0.74M | 0.63M | -0.52M | -0.12M | -0.38M | 1.28M | 0.15M | 0.18M | -1.76M | 1.37M | -0.42M | -0.62M | 0.14M | 0.88M | -1.04M | -0.19M | 0.24M | 1.33M | -0.47M | -0.67M | 0.27M | 0.94M | -0.31M | -0.90M | 1.29M | 0.10M | -0.12M | -1.10M | -0.33M | 1.76M | -0.89M | -0.40M | 0.38M | -0.01M | 1.34M | 14.43M | -17.02M | 2.72M | 0.27M | -1.00M | -1.49M | 1.03M | -0.34M | -0.20M | -0.72M | 0.91M | -0.34M | -0.21M | -0.10M | 1.51M | -0.08M | -1.02M | -0.33M | 0.75M | 0.60M | -1.08M | -0.23M | 1.20M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.09M | 1.96M | -12.59M | 10.00M | 0.89M | 10.13M | -5.48M | 0.52M |
|
Change in Accured Expenses
|
12.19M | -13.77M | 11.02M | -14.18M | 14.10M | -11.36M | 11.67M | -13.30M | 16.66M | -7.26M | 6.78M | -10.27M | 10.49M | -4.58M | 10.60M | -11.80M | 11.59M | -6.54M | 10.85M | -13.97M | 16.51M | -18.14M | 11.91M | -15.44M | 15.64M | -18.73M | 13.52M | -17.50M | 16.65M | -10.04M | 16.71M | -13.29M | 13.96M | -16.74M | 16.07M | -20.01M | 18.93M | -16.50M | 27.94M | -36.78M | 35.21M | -27.75M | 23.45M | -30.80M | 40.43M | -31.09M | 25.27M | -30.47M | 38.61M | -28.88M | 34.10M | -42.11M | 41.47M | -34.68M | 34.39M | -33.44M | 35.99M | -26.39M | 41.11M | -44.56M | 44.47M | -34.44M | 45.00M | -50.25M | 55.47M | -39.37M |
|
Change in Taxes
|
0.06M | 0.33M | -0.07M | 0.29M | -0.04M | -0.35M | 0.57M | 0.23M | 0.17M | -0.31M | 0.12M | 0.14M | -7.45M | 7.04M | -0.80M | 0.70M | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
9.60M | 9.26M | 6.49M | 16.51M | 83.52M | 124.40M | 57.51M | 54.16M | 322.86M | 322.10M | 191.75M | 97.07M | 127.26M | 268.86M | 51.43M | 433.80M | 84.54M | 67.65M | 89.86M | 96.53M | 338.98M | 77.41M | 151.32M | 133.29M | 243.21M | 155.43M | 126.58M | 359.00M | 152.03M | 248.36M | 98.06M | 300.90M | 72.43M | 250.50M | 174.99M | 150.08M | 90.05M | 341.85M | 112.13M | 266.58M | 126.98M | 241.83M | 64.20M | 14.68M | 10.54M | 106.53M | 106.49M | 101.30M | 246.95M | 98.58M | 209.48M | 147.98M | 218.73M | 266.68M | 153.73M | 174.01M | 196.98M | 271.07M | 116.41M | 108.58M | 126.16M | 221.72M | 231.51M | 222.40M | 288.51M | 194.66M |
|
Sales of Property, Plant and Equipment
|
| 6.04M | 1.42M | 41.40M | | | 1.06M | | 7.08M | 2.56M | 5.19M | 6.83M | 20.35M | 49.03M | 4.63M | 12.46M | 35.00M | 8.53M | 12.30M | 17.21M | 15.24M | 14.11M | 22.70M | 2.21M | 8.16M | 5.44M | 50.90M | 22.16M | 10.66M | 20.39M | 39.25M | 9.34M | 7.68M | 40.97M | 71.63M | 12.08M | 38.10M | 26.67M | 16.91M | 42.12M | 33.56M | 31.41M | 33.38M | 3.87M | 3.69M | 12.31M | 18.07M | 23.20M | 30.54M | 51.25M | 20.32M | 8.89M | 21.72M | 16.04M | 12.14M | 28.31M | 49.09M | 26.79M | 18.94M | 67.33M | 20.50M | 43.07M | 15.94M | 51.26M | 41.47M | 82.50M |
|
Change in Acquisitions & Divestments
|
2.08M | 0.93M | 0.29M | 9.07M | 4.67M | -0.21M | 1.46M | 0.65M | 2.83M | 1.90M | 0.56M | 2.52M | 7.58M | 2.14M | 1.34M | 1.82M | 11.06M | 0.39M | 0.21M | 2.72M | 10.22M | 0.19M | 0.30M | 0.58M | 0.20M | 1.29M | 0.10M | 0.03M | 0.34M | 3.67M | | | 0.50M | 0.75M | | | | | | | 3.10M | | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.20M | 0.10M | 0.10M | 0.10M | 0.20M | 0.11M | 0.11M | 0.11M | 0.21M | 0.12M | 0.12M | 0.12M | 0.22M | 0.13M | 0.13M | 0.46M | | | |
|
Cash from Investing Activities
|
-8.07M | -2.81M | -5.80M | -12.80M | -79.95M | -121.71M | -57.94M | -56.92M | -317.10M | -320.11M | -190.68M | -91.08M | -100.42M | -219.57M | -46.55M | -420.34M | -41.40M | -59.75M | -81.69M | -78.73M | -317.32M | -63.81M | -128.92M | -131.03M | -236.03M | -148.57M | -76.23M | -337.96M | -141.23M | -224.52M | -58.85M | -291.95M | -64.38M | -210.38M | -103.15M | -138.08M | -52.51M | -315.63M | -93.03M | -224.81M | -91.19M | -210.39M | -30.65M | -10.82M | -7.10M | -94.25M | -88.51M | -78.73M | -216.92M | -48.02M | -189.64M | -139.81M | -197.35M | -250.82M | -142.35M | -145.76M | -148.16M | -244.39M | -97.73M | -41.62M | -105.67M | -179.32M | -215.30M | -171.67M | -247.88M | -113.22M |
|
Other financing activities
|
| 6.12M | 0.12M | -0.24M | 0.24M | -0.24M | 0.04M | 2.88M | 7.30M | 9.10M | 9.92M | 0.47M | 0.81M | 1.04M | 2.26M | 11.15M | 0.04M | 0.07M | 0.30M | 3.08M | -0.12M | 7.46M | 0.99M | 0.63M | 0.58M | 1.99M | 1.38M | 2.00M | 0.89M | 10.94M | 0.80M | 0.44M | 2.00M | 4.60M | 0.17M | 1.57M | 3.77M | 1.65M | 0.04M | 0.72M | 16.09M | 0.25M | 6.40M | 1.41M | 0.00M | 0.13M | 5.14M | 7.60M | 4.38M | 0.69M | 0.07M | 0.51M | 1.30M | 1.88M | 0.29M | 0.26M | 3.69M | 0.26M | 0.17M | 12.85M | 0.09M | 0.02M | 0.09M | 0.17M | 4.16M | 2.44M |
|
Long-Term Debt Issuances
|
28.40M | | | | | 240.80M | 129.50M | 199.30M | 176.00M | 300.50M | 242.40M | 372.00M | 71.50M | 499.00M | 186.50M | 160.91M | 97.59M | 156.80M | 251.00M | 98.29M | 207.71M | 121.50M | 227.10M | 452.70M | 514.70M | 67.90M | 63.50M | 535.00M | 491.70M | 240.00M | 103.70M | 601.50M | 251.50M | 545.00M | 491.00M | 676.50M | 432.00M | | | 202.00M | 227.20M | 400.00M | 692.65M | | | | 441.59M | | 439.58M | | | 126.00M | 218.00M | 344.00M | 218.00M | 295.50M | 132.50M | 226.50M | 152.00M | 341.84M | | 51.66M | 249.50M | 368.50M | | 474.80M |
|
Long-Term Debt Repayments
|
50.40M | | 0.25M | 0.28M | 19.47M | 97.90M | 106.30M | 164.30M | 395.20M | 234.90M | 281.80M | 255.60M | 214.10M | 324.80M | 301.30M | 173.40M | 144.50M | 110.40M | 205.90M | 159.50M | 103.10M | 256.40M | 185.20M | 367.10M | 359.80M | 350.30M | 63.50M | 387.70M | 454.80M | 424.20M | 103.70M | 386.00M | 467.00M | 424.50M | 435.10M | 686.20M | 598.70M | | | 138.80M | 290.40M | 266.40M | 444.60M | | | | 350.00M | | | | | 86.00M | 210.50M | 225.30M | 175.20M | 172.00M | 465.00M | 94.50M | 167.80M | 360.20M | 53.00M | 96.50M | 133.20M | 217.10M | 267.70M | 126.70M |
|
Shares Issued
|
35.73M | 10.54M | 8.36M | 3.48M | 2.39M | 3.47M | 20.02M | 36.37M | 229.45M | 198.23M | 37.55M | 22.77M | 58.94M | 65.96M | 166.07M | 92.02M | 5.28M | 4.25M | 21.14M | 54.95M | 70.88M | 213.09M | 49.37M | 39.32M | 38.79M | 204.63M | 89.14M | 130.31M | 57.63M | 0.96M | 49.01M | 25.49M | 100.00M | 82.27M | 1.55M | 130.64M | 88.33M | 124.80M | 5.28M | 82.70M | 451.34M | 2.96M | 0.70M | 53.39M | 11.36M | 61.05M | 1.88M | 0.72M | 0.72M | 0.73M | 0.75M | 32.30M | 98.36M | 122.56M | 17.19M | 13.57M | 0.76M | 0.80M | 21.69M | 13.42M | 181.82M | 0.65M | 0.66M | 10.94M | 71.66M | 2.17M |
|
Preferred Shares Issued
|
| | | | | | | | | | 287.50M | | | | | 287.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | 92.00M | | | | | | | | | | | | | | | | | | | | 287.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
30.20M | 30.83M | 31.03M | 31.15M | 31.59M | 31.63M | 31.68M | 32.21M | 33.03M | 36.80M | 40.43M | 41.08M | 42.63M | 43.36M | 44.32M | 46.62M | 48.95M | 49.22M | 49.27M | 49.69M | 52.32M | 52.88M | 55.31M | 56.09M | 58.27M | 59.02M | 61.15M | 62.45M | 66.68M | 66.73M | 66.78M | 67.66M | 70.67M | 72.01M | 72.73M | 72.85M | 78.25M | 79.33M | 80.57M | 81.07M | 83.94M | 88.12M | 88.15M | 88.27M | 89.95M | 90.04M | 90.85M | 90.97M | 92.73M | 92.74M | 92.75M | 92.88M | 97.01M | 97.90M | 99.40M | 99.75M | 102.65M | 102.67M | 102.68M | 103.16M | 106.08M | 108.32M | 108.33M | 108.57M | 112.81M | 113.49M |
|
Cash from Financing Activities
|
-18.50M | -28.75M | -24.63M | -30.49M | -19.44M | 93.72M | 9.59M | 28.96M | 271.90M | 263.93M | 141.03M | 41.30M | 166.71M | 24.59M | -20.91M | 601.45M | -279.74M | -7.78M | 6.32M | 99.72M | 143.37M | 4.54M | 25.63M | 58.33M | 125.44M | 97.70M | 10.89M | 204.01M | 17.97M | 412.01M | -318.47M | 164.10M | 199.04M | -133.86M | -24.21M | 37.73M | 521.01M | -284.18M | -84.09M | 54.53M | 278.97M | -244.88M | 118.84M | -41.64M | -83.71M | -34.75M | -28.66M | -102.53M | 338.49M | -439.46M | -92.28M | -21.61M | 7.38M | 141.24M | -39.93M | 27.22M | 49.65M | 29.68M | -97.01M | -63.19M | 60.74M | -107.81M | 8.48M | 53.47M | 181.56M | -165.82M |
|
Change in Cash
|
21.68M | -8.03M | 16.02M | 20.59M | -47.82M | -1.96M | 0.51M | 1.03M | 16.09M | -17.60M | 0.95M | -0.13M | 138.54M | -139.37M | 1.37M | 233.47M | -230.39M | -5.04M | 4.44M | 79.43M | -80.45M | 5.70M | -6.15M | -2.01M | -0.43M | 12.24M | 37.08M | -48.73M | 3.30M | 288.62M | -260.12M | -29.97M | 249.81M | -252.90M | 2.64M | -2.12M | 605.79M | -493.40M | -33.75M | -78.31M | 351.48M | -352.58M | 216.27M | 7.18M | 70.30M | -27.62M | 43.99M | -61.67M | 293.97M | -372.20M | -117.59M | -50.45M | -0.01M | 3.50M | -1.45M | -0.07M | 93.01M | -93.11M | -4.03M | 15.67M | 161.71M | -169.45M | -3.54M | 1.22M | 151.94M | -152.87M |
|
Free Cash Flow
|
38.65M | 14.27M | 39.95M | 47.37M | -31.95M | -98.38M | -8.65M | -25.17M | -261.57M | -283.52M | -141.15M | -47.41M | -55.00M | -213.24M | 17.39M | -381.43M | 6.21M | -5.16M | -10.05M | -38.09M | -245.48M | -12.43M | -54.18M | -62.60M | -133.05M | -92.31M | -24.15M | -273.77M | -25.47M | -147.23M | 19.13M | -203.03M | 42.71M | -159.16M | -44.99M | -51.85M | 47.23M | -235.45M | 31.25M | -174.62M | 36.71M | -139.13M | 63.89M | 44.95M | 150.57M | -5.16M | 54.68M | 18.29M | -74.56M | 16.70M | -45.15M | -37.00M | -28.77M | -153.60M | 27.10M | -55.54M | -5.46M | -149.47M | 74.31M | 11.90M | 80.47M | -104.05M | -28.23M | -102.98M | -70.25M | -68.49M |
|
Net Cash Flow
|
21.68M | -8.03M | 16.02M | 20.59M | -47.82M | -1.96M | 0.51M | 1.03M | 16.09M | -17.60M | 0.95M | -0.13M | 138.54M | -139.37M | 1.37M | 233.47M | -230.39M | -5.04M | 4.44M | 79.43M | -80.45M | 5.70M | -6.15M | -2.01M | -0.43M | 12.24M | 37.08M | -48.73M | 3.30M | 288.62M | -260.12M | -29.97M | 249.81M | -252.90M | 2.64M | -2.12M | 605.79M | -493.40M | -33.75M | -78.31M | 351.48M | -352.58M | 216.27M | 7.18M | 70.30M | -27.62M | 43.99M | -61.67M | 293.97M | -372.20M | -117.59M | -50.45M | -0.01M | 3.50M | -1.45M | -0.07M | 93.01M | -93.11M | -4.03M | 15.67M | 161.71M | -169.45M | -3.54M | 1.22M | 151.94M | -152.87M |