|
Net Income
|
2.51M | 2.19M | 7.06M | | 2.09M | 2.14M | 10.31M | 0.39M | 1.90M | 3.83M | 9.90M | 2.22M | 5.25M | 3.83M | 4.99M | 39.86M | 5.74M | 6.40M | 14.84M | 3.08M | 0.02M | | -0.30M | | | | | | | | | | | | | | | | | | | | | | 108.07M | 23.14M | 118.15M | 96.24M | 124.77M | 135.28M | 4.47M | 199.97M | 223.82M | 220.29M | 228.34M | 226.12M | 197.15M | 233.88M | 219.76M | 133.90M | 260.97M | 271.12M | 201.35M | 251.46M | 199.01M | 317.67M |
|
Share-based Compensation
|
| 0.99M | 0.99M | 1.76M | 1.72M | 1.35M | 1.34M | 2.18M | 2.20M | 1.80M | 1.80M | 3.00M | 2.60M | 2.20M | 2.20M | 3.85M | 3.70M | 6.70M | 6.57M | 2.70M | 2.80M | 2.20M | 4.30M | 2.55M | 2.80M | 2.20M | 2.79M | 2.60M | 3.95M | 2.65M | 2.80M | 2.75M | 4.46M | 3.43M | 3.31M | 3.66M | 5.00M | 3.87M | 14.74M | 2.76M | 4.53M | 3.19M | 3.18M | 5.52M | 4.88M | 3.02M | 3.08M | 3.70M | 4.47M | 4.32M | 29.29M | 5.00M | 6.64M | 5.10M | 4.88M | 6.30M | 7.62M | 6.23M | 6.07M | 34.00M | 7.27M | 6.40M | 9.82M | 5.90M | 8.11M | 7.72M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | -0.10M | 0.41M | 3.83M |
|
Cash from Discontinued Operations
|
| | | | -0.11M | | | | -0.09M | 2.30M | 13.49M | 2.35M | 3.14M | 4.50M | 2.69M | 2.29M | 1.64M | 0.87M | 0.79M | 1.29M | 0.02M | | -0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.21M | | | | 0.21M | | | | 0.25M | | 0.29M | 0.29M | 0.29M | 0.29M | 0.32M | 0.54M | 0.65M | 0.27M | 0.32M | 0.32M | 0.44M | 0.12M | 0.16M | 0.17M | 0.21M | | | | 0.20M | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.01M | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.26M | | | | 0.15M | 3.22M | 7.80M | 7.81M | 5.83M | 7.30M | 6.90M | 1.70M | 14.17M | 38.51M | 1.32M | 13.74M | 22.63M | 8.40M | 14.90M | 12.09M | 20.40M | 14.18M | 40.57M | 42.88M | 9.35M | 19.13M | 7.82M | 7.57M | 10.76M | 30.59M | 25.15M | 50.56M | 21.95M | 28.49M | 38.57M | 49.11M |
|
Asset Writedowns and Impairment
|
| | | | 0.05M | 0.08M | 0.68M | 0.16M | 0.01M | 0.16M | -0.36M | | | 0.67M | 2.97M | 0.46M | 2.21M | 0.08M | -2.45M | 1.68M | 0.50M | 0.49M | 1.45M | 2.09M | 3.23M | 3.86M | 1.38M | 1.92M | 6.27M | 8.76M | 3.71M | 5.43M | 2.27M | 0.36M | 6.73M | 14.22M | 4.00M | 6.90M | 1.27M | 4.70M | 13.10M | 13.50M | 8.96M | 4.50M | 13.90M | 105.10M | 23.79M | 2.72M | 17.25M | 11.01M | 8.02M | 7.04M | 7.69M | 1.65M | 9.52M | 13.18M | 29.82M | 16.81M | 27.28M | 89.49M | 96.46M | 96.92M | 142.97M | 116.59M | 143.36M | 86.97M |
|
Non-cash Items
|
| | 0.01M | | | | 0.00M | | | | | | | | -2.10M | -1.41M | -1.08M | -1.37M | -1.69M | -1.94M | -1.76M | -1.68M | -1.46M | -2.45M | -2.49M | -1.52M | -2.15M | -3.10M | -2.18M | -2.30M | -2.57M | -1.34M | -0.22M | -1.22M | -1.14M | -1.54M | -2.48M | -1.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 42.02M | 77.88M | 36.53M | 73.99M | 46.24M | 86.61M | 41.53M | 95.44M | 62.28M | 99.70M | 50.33M | 105.61M | 52.59M | 117.94M | 56.27M | 165.16M | 124.23M | 173.24M | 114.20M | 184.58M | 141.31M | 187.61M | 117.85M | 203.86M | 151.24M | 220.62M | 136.29M | 225.14M | 217.78M | 220.65M | 216.02M | 245.82M | 179.71M | 234.30M | 213.53M | 263.74M | 212.57M | 250.90M | 212.03M | 277.64M | 288.04M | 291.23M | 265.22M | 249.43M | 295.16M | 305.74M | 266.45M | 314.68M | 388.93M | 352.12M | 513.48M | 743.08M | 676.80M | 630.49M | 731.23M | 734.88M | 732.00M | 760.66M | 778.67M | 981.17M | 841.47M | 971.96M | 787.52M | 1,060.67M | 943.13M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | 0.09M | 0.10M | 0.07M | 0.11M | 0.39M | 1.95M | 2.49M | 2.52M | 2.52M | 2.38M | 3.01M | 5.45M | 2.05M | 1.96M | 1.86M | 1.78M | 1.87M | 1.10M | 0.75M | 0.81M | 0.74M | 0.63M | 0.61M | 0.34M | -0.70M | 0.46M | 0.35M | 0.35M | -2.69M | 0.35M | 0.35M | 0.35M | -2.48M | -0.35M | -0.36M | -0.31M | -0.73M | -0.28M | -0.20M | -0.67M | -9.19M | -15.74M | -15.68M | -15.76M | -15.80M | -15.53M | -15.12M | -14.99M | -15.01M | -4.15M | 0.03M | 0.24M | 0.57M | 0.65M | 0.91M | 1.22M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | 2.09M | 2.14M | 2.16M | 2.38M | 2.68M | 2.58M | 2.68M | 2.76M | 0.31M | 2.23M | 4.28M | 0.30M | 2.24M | 2.20M | 2.18M | 2.13M | 0.92M | 2.39M | 2.29M | 2.13M | 1.46M | 1.65M | 1.82M | 1.87M | 3.68M | 1.96M | 2.00M | 2.42M | 3.42M | 2.58M | 2.33M | 1.97M | 4.12M | 2.74M | 2.75M | 3.16M | 3.68M | 3.44M | 3.64M | 4.04M | 4.50M | 6.47M | 6.09M | 6.93M | 7.17M | 5.82M | 5.87M | 6.00M | 6.25M | 5.92M | 7.16M | 7.97M |
|
Depreciation & Amortization (CF)
|
22.78M | 22.68M | 21.93M | 23.04M | 23.29M | 23.94M | 24.76M | 26.61M | 28.67M | 31.56M | 29.94M | 34.58M | 34.74M | 37.04M | 41.69M | 66.75M | 73.91M | 80.82M | 85.29M | 89.97M | 92.89M | 95.26M | 96.54M | 98.04M | 101.10M | 104.34M | 105.74M | 107.93M | 110.34M | 113.92M | 117.75M | 121.10M | 123.09M | 127.57M | 127.03M | 131.10M | 134.00M | 136.97M | 137.71M | 137.52M | 150.43M | 149.42M | 156.59M | 164.59M | 168.33M | 169.08M | 175.04M | 177.99M | 187.79M | 198.83M | 333.23M | 403.76M | 409.44M | 419.02M | 438.17M | 451.48M | 472.28M | 495.57M | 475.86M | 581.06M | 605.57M | 602.34M | 606.67M | 608.93M | 647.85M | 631.98M |
|
Change in Receivables
|
| | | | | | | | | | | | | | 3.02M | 2.94M | 3.36M | -7.78M | 3.60M | -9.60M | -3.15M | 0.77M | 15.04M | -0.89M | -0.89M | -0.57M | 3.73M | -5.08M | -1.86M | 3.98M | 8.38M | -3.03M | -0.14M | 4.06M | -0.80M | 2.47M | -5.26M | 4.33M | 5.36M | 6.18M | 5.07M | -3.36M | 1.07M | -3.00M | 64.10M | -1.34M | 19.49M | 21.37M | 46.60M | -21.30M | -8.38M | 17.70M | -151.72M | -73.82M | 237.36M | -42.08M | 16.35M | 43.27M | 93.75M | 32.68M | -57.82M | -15.20M | 12.26M | 95.36M | -38.26M | 73.77M |
|
Change in Accured Expenses
|
| -15.40M | 21.70M | -23.76M | 18.84M | -10.11M | 27.54M | -31.12M | 25.86M | -9.95M | 23.40M | -26.34M | 25.68M | -27.95M | 36.79M | -45.82M | 38.50M | -15.98M | 42.42M | -42.95M | 27.10M | -14.57M | 50.55M | -44.95M | 32.33M | -23.53M | 42.33M | -53.23M | 33.95M | 26.61M | 27.14M | 6.12M | 35.50M | -31.55M | 16.03M | -10.72M | 28.44M | -21.77M | 22.75M | -30.87M | 26.19M | 18.69M | 10.05M | -33.95M | 17.07M | 10.80M | 35.73M | -32.02M | 46.16M | 25.11M | -63.96M | -45.49M | 10.57M | 2.91M | 26.72M | 38.48M | 78.26M | 44.78M | 123.77M | 25.96M | -13.88M | -48.55M | 39.08M | -58.47M | 111.37M | 15.74M |
|
Capital Expenditures
|
| 10.61M | 47.67M | 28.71M | 261.93M | 13.97M | 408.58M | 150.64M | 153.12M | 462.38M | 187.03M | 7.85M | 211.70M | 431.07M | 365.10M | 100.05M | 648.32M | 538.01M | 143.10M | 603.98M | 295.43M | 176.99M | 151.85M | 202.78M | 721.76M | 137.33M | 205.01M | 313.17M | 305.17M | 409.58M | 770.98M | 374.57M | 321.54M | 268.60M | -949.47M | 498.45M | 331.37M | 607.56M | -1412.03M | 3.00M | 8.77M | 4.07M | 7.70M | 3.66M | 1.05M | 5.63M | -1.63M | 1.74M | 2.26M | 7.16M | 7.92M | 13.47M | 16.18M | 36.39M | 29.47M | 13.86M | 15.60M | 17.65M | 21.59M | 9.63M | 42.02M | 33.56M | 36.21M | 22.90M | 26.28M | 33.19M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 7.51M | 10.17M | 3.56M | 14.99M | 15.73M | 16.28M | 59.46M | 16.87M | 22.43M | 28.02M | 6.92M | 5.89M | 33.84M | 42.04M | 22.27M | 8.18M | 21.50M | 13.86M | 11.04M | 23.98M | 20.09M | 43.98M | 31.23M | 12.80M | 25.50M | 97.50M | 13.80M | 33.70M | 35.50M | 59.26M | 22.50M | 28.60M | 21.50M | 36.31M | 126.23M | 7.40M | 48.28M | 77.53M | 34.70M | 56.91M | 31.92M | 127.00M | 122.23M | 150.01M | 142.44M | 21.43M | 28.59M | 31.87M | 32.31M | 24.58M | 95.62M | 106.28M | 249.46M | 138.09M | 92.57M | 116.84M | 214.79M |
|
Change in Intangibles
|
| | | | | | 15.38M | 32.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.68M | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.34M | | | 106.88M | 0.47M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.43M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 5.24M | | | | | | | | | | | | | | | | | | | | | | | 5.47M | 37.11M | 8.99M | 5.74M | 7.02M | 7.78M | 8.11M |
|
Cash from Investing Activities
|
| -7.26M | -41.80M | -28.52M | -256.17M | -10.32M | -402.35M | -155.69M | -149.02M | -451.79M | -178.36M | -9.29M | -204.37M | -411.92M | -382.80M | -89.21M | -610.15M | -512.05M | -120.61M | -593.12M | -294.23M | -167.01M | -120.50M | -163.77M | -711.47M | -120.01M | -217.35M | -294.69M | -296.39M | -382.28M | -727.34M | -347.06M | -314.22M | -232.95M | -360.28M | -492.83M | -297.37M | -577.47M | -272.01M | -498.51M | -1076.39M | -395.16M | -1531.74M | -351.41M | -451.72M | -308.69M | -920.55M | -993.73M | -1031.85M | -1577.38M | -2834.74M | -1418.01M | -1502.49M | -1608.64M | -3857.94M | -1677.72M | -2968.89M | -1991.95M | -2716.30M | -388.81M | -645.11M | -537.30M | -1771.66M | -1313.63M | -1156.75M | -1079.17M |
|
Other financing activities
|
| | | | | | | 0.04M | 9.87M | 0.01M | -0.06M | -2.58M | 9.64M | 0.01M | 9.91M | -4.17M | -2.32M | -4.07M | -2.87M | -5.26M | -1.32M | -0.46M | -2.76M | -2.98M | 13.19M | 0.15M | -0.10M | -3.42M | -0.47M | -1.11M | -2.04M | 6.61M | 0.05M | -18.12M | 28.96M | -6.54M | -4.60M | -3.72M | -18.52M | -4.09M | 11.42M | 0.67M | 1.13M | -6.56M | -1.34M | -6.88M | -8.50M | -4.97M | -0.59M | 14.23M | -42.22M | 9.69M | 17.58M | 0.46M | 6.42M | 16.60M | 8.51M | 9.91M | 46.88M | 28.60M | | 30.68M | 1.33M | -9.46M | 74.34M | 0.31M |
|
Long-Term Debt Issuances
|
| | 4.60M | 58.40M | 279.20M | 71.10M | 203.50M | 38.60M | 111.40M | 228.10M | 234.70M | 122.00M | 255.40M | 530.60M | 166.00M | 782.60M | 750.60M | 563.10M | 528.40M | 732.80M | 321.32M | 305.00M | 313.20M | 282.00M | 675.00M | 102.00M | 389.00M | 1,209.00M | 1,035.00M | 10.00M | 759.00M | 711.81M | 60.19M | 417.00M | 844.04M | 1,058.00M | 82.00M | 530.00M | -1172.50M | 732.00M | 672.00M | -508.23M | 1.89M | 1.25M | 592.67M | 378.84M | 1,227.72M | 0.84M | 0.81M | 1,031.74M | | 676.63M | 729.06M | -0.12M | 749.09M | 1,090.97M | 983.91M | 1,188.41M | 976.45M | 1,250.00M | | 1,407.92M | | | 2,091.75M | |
|
Long-Term Debt Repayments
|
| | | 23.10M | 292.20M | 98.00M | 179.80M | 38.60M | | 242.90M | 93.90M | 316.40M | 114.80M | 105.20M | 617.00M | 824.00M | 166.20M | 795.70M | 868.80M | 120.70M | 990.62M | 330.80M | 135.20M | 135.00M | 615.00M | 93.00M | 590.00M | 794.00M | 1,176.00M | 306.00M | 721.00M | 1,199.00M | 45.00M | 407.00M | 824.00M | 350.00M | 366.00M | 290.00M | -656.00M | 146.00M | 1,502.00M | -1648.00M | | 250.00M | | | | 950.00M | | | 750.00M | | | | | | | | | 500.00M | | 350.00M | | | 500.00M | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | 317.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | 196.90M | 235.70M | 285.60M | 0.01M | 203.60M | | | | | | 755.10M | 0.04M | -0.05M | 378.49M | | 0.03M | -0.01M | | | 0.03M | | 517.13M | | | 0.05M | | 704.90M | 0.04M | | | | | | | | 845.06M | | | 728.90M | -0.02M | | 1,094.94M | 669.59M | 449.66M | 1,615.58M | 1,707.89M | 656.09M | 1,056.61M | 691.40M | 2,151.93M | 796.19M | 2,180.49M | 873.28M | 1,589.50M | 543.54M | -0.26M | 266.63M | 932.90M | 624.79M | 622.22M | 314.83M |
|
Shares Repurchased
|
| | | | | | | | 0.72M | 0.53M | 0.65M | 0.74M | 0.81M | 0.61M | | 0.81M | 1.10M | 1.92M | 51.98M | 2.13M | 52.08M | 2.38M | 101.88M | 102.16M | 105.87M | 152.91M | 2.09M | 3.51M | 2.29M | 2.37M | 2.08M | 56.99M | 2.66M | 8.16M | 2.12M | 2.35M | 2.46M | 2.16M | 2.15M | 2.16M | 1.93M | 2.16M | 2.18M | 2.37M | 2.45M | 2.11M | 2.19M | 2.65M | 2.67M | 2.89M | 3.02M | 2.80M | 2.93M | 2.98M | 2.95M | 2.71M | 2.70M | 2.97M | 3.14M | 3.12M | 3.05M | 2.65M | 3.00M | 3.10M | 2.81M | 2.93M |
|
Preferred Shares Issued
|
| | | | | | | | | | | 360.94M | 34.44M | | | 360.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | 127.50M | | | | 127.50M | | | | | | | | 6.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 44.54M | 44.64M | 44.76M | 44.91M | 45.03M | 47.80M | 51.12M | 55.01M | 55.15M | 58.02M | 58.19M | 58.36M | 59.17M | 60.63M | 84.98M | 106.69M | 106.88M | 110.68M | 113.41M | 121.23M | 122.09M | 122.52M | 126.68M | 131.59M | 134.49M | 140.47M | 147.34M | 151.24M | 155.19M | 156.74M | 162.51M | 172.87M | 174.61M | 179.31M | 185.56M | 187.49M | 191.70M | 196.84M | 204.55M | 208.86M | 216.25M | 222.48M | 233.82M | 240.47M | 242.24M | 247.63M | 260.70M | 263.36M | 273.79M | 371.18M | 438.28M | 445.83M | 458.59M | 470.74M | 497.25M | 515.09M | 543.34M | 556.11M | 636.50M | 676.22M | 687.14M | 691.86M | 711.82M | 727.45M | 737.86M |
|
Cash from Financing Activities
|
| -50.54M | -46.10M | -17.18M | 182.20M | 118.78M | 177.77M | 226.27M | 79.55M | 239.38M | 77.28M | -40.01M | 99.63M | 356.06M | 267.31M | 31.85M | 463.41M | 375.20M | -52.34M | 482.81M | 104.41M | 33.73M | -80.19M | 54.26M | 514.17M | -42.89M | -2.34M | 126.80M | 83.01M | 173.86M | 482.53M | 170.36M | 35.81M | 61.19M | 107.76M | 293.75M | 51.85M | 335.82M | 26.45M | 287.75M | 817.05M | 326.39M | 1,061.41M | 155.28M | 194.70M | 618.78M | 723.32M | 69.88M | 791.90M | 1,470.24M | 2,245.10M | 821.07M | 809.11M | 1,004.14M | 3,103.91M | 949.82M | 2,297.58M | 1,394.75M | 1,795.21M | 17.03M | -560.59M | -342.25M | 864.65M | 374.56M | 570.89M | -256.16M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | 0.13M | -9.19M | -2.93M | 0.75M | 3.44M | 3.17M | 0.05M | -1.08M | -2.68M | 23.79M | -6.06M | -18.89M | -57.06M | 61.50M | 13.54M | 7.53M | -18.99M | 21.94M | -2.28M | 0.85M | 12.85M | -17.33M | 6.74M | 16.24M | -6.40M |
|
Change in Cash
|
| -15.78M | -10.02M | -9.18M | 0.02M | 154.71M | -137.97M | 112.10M | 25.96M | -150.13M | -1.38M | 1.03M | 0.87M | -3.27M | 2.45M | -1.09M | 18.42M | -12.62M | 0.30M | 3.88M | -5.23M | 8.03M | -13.08M | 8.34M | 6.55M | -11.67M | 0.93M | -31.60M | 11.75M | 9.36M | -24.16M | 39.32M | -32.59M | 7.95M | -18.22M | 14.44M | 18.22M | -29.07M | 5.34M | 1.26M | 17.56M | 219.40M | -188.28M | 66.15M | -6.84M | 608.69M | 111.67M | -657.35M | 73.66M | 279.11M | -213.73M | -89.52M | 30.82M | 15.25M | -62.03M | 16.88M | 71.10M | 115.80M | -138.49M | 404.61M | -223.68M | -25.23M | 47.63M | -144.82M | 491.05M | -398.60M |
|
Free Cash Flow
|
| 31.40M | 30.21M | 7.81M | -187.94M | 32.27M | -321.98M | -109.12M | -57.68M | -400.11M | -87.32M | 42.47M | -106.09M | -378.48M | -247.16M | -43.78M | -483.16M | -413.78M | 30.14M | -489.78M | -110.84M | -35.68M | 35.76M | -84.93M | -517.90M | 13.91M | 15.61M | -176.88M | -80.03M | -191.79M | -550.32M | -158.55M | -75.72M | -88.89M | 1,183.77M | -284.92M | -67.63M | -394.99M | 1,662.93M | 209.03M | 268.86M | 283.98M | 283.53M | 261.56M | 248.38M | 289.54M | 307.37M | 264.71M | 312.43M | 381.77M | 344.20M | 500.01M | 726.90M | 640.41M | 601.02M | 717.37M | 719.28M | 714.35M | 739.07M | 769.04M | 939.16M | 807.91M | 935.76M | 764.62M | 1,034.39M | 909.95M |
|
Net Cash Flow
|
| -15.78M | -10.02M | -9.18M | 0.02M | 154.71M | -137.97M | 112.10M | 25.96M | -150.13M | -1.38M | 1.03M | 0.87M | -3.27M | 2.45M | -1.09M | 18.42M | -12.62M | 0.30M | 3.88M | -5.23M | 8.03M | -13.08M | 8.34M | 6.55M | -11.67M | 0.93M | -31.60M | 11.75M | 9.36M | -24.16M | 39.32M | -32.59M | 7.95M | -18.22M | 14.44M | 18.22M | -29.07M | 5.34M | 1.26M | 18.29M | 219.27M | -179.09M | 69.08M | -7.59M | 605.25M | 108.50M | -657.40M | 74.73M | 281.79M | -237.52M | -83.46M | 49.71M | 72.31M | -123.53M | 3.34M | 63.57M | 134.79M | -160.43M | 406.89M | -224.53M | -38.09M | 64.96M | -151.56M | 474.81M | -392.19M |