|
Net Income
|
| 1.17M | 1.14M | 8.11M | 4.20M | -5.21M | 5.27M | 4.02M | 4.31M | 3.63M | 30.53M | 101.51M | 19.52M | 11.13M | 0.61M | 1.81M | -5.54M | 17.25M | 0.54M | 14.30M | 0.36M | 0.88M | 0.02M | -0.04M | 8.94M | 21.52M | 14.80M | 84.43M | -0.02M | 73.83M | -0.06M | 19.65M | -0.05M | 6.49M | 109.51M | -0.08M | 45.21M | -0.02M | | 30.50M | 37.89M | 1.45M | 0.03M | 157.64M | -44.63M | -43.10M | -44.33M | -49.10M | -44.44M | -44.34M | -42.80M | -90.72M | -46.35M | -45.61M | -56.04M | -85.66M | -60.81M | -62.14M | -76.38M | -89.20M | -87.10M | -68.70M | -70.67M | -90.23M | -68.70M | -66.27M | -69.51M | -71.96M |
|
Depreciation and Depletion
|
25.63M | 26.17M | 26.40M | 28.26M | 26.08M | 26.09M | 26.01M | 26.69M | 27.00M | 27.75M | 27.89M | 27.07M | 27.61M | 27.84M | 28.65M | 29.55M | 29.68M | 30.77M | 30.93M | 32.19M | 33.73M | 34.14M | 35.37M | 35.36M | 36.23M | 36.04M | 31.20M | 31.03M | 31.78M | 31.56M | 31.61M | 32.78M | 30.77M | 30.06M | 30.00M | 28.46M | 27.14M | 27.11M | 26.85M | 26.84M | 26.52M | 26.35M | 27.13M | 26.01M | 27.88M | 27.20M | 28.25M | 27.24M | 28.10M | 30.00M | 30.56M | 31.95M | 31.52M | 32.37M | 34.94M | 34.79M | 35.80M | 36.48M | 38.15M | 38.04M | 38.87M | 38.81M | 39.00M | 40.15M | 40.89M | 40.65M | 42.13M | 42.86M |
|
Share-based Compensation
|
| | | | 0.65M | 0.71M | 1.09M | 1.22M | 0.97M | 0.90M | 1.11M | 1.73M | 0.33M | 0.29M | 0.87M | 0.75M | 0.59M | 0.18M | 0.72M | 0.10M | 0.64M | 1.27M | 1.14M | 2.20M | 0.90M | 3.17M | 2.62M | 2.10M | 2.47M | 3.18M | 1.98M | 0.30M | 2.90M | 2.51M | 1.25M | 2.54M | 1.02M | 3.98M | 1.67M | 3.07M | 3.83M | 6.00M | 2.53M | 3.08M | 3.90M | 1.65M | 1.44M | 2.74M | 3.27M | 3.18M | 1.75M | 2.78M | 2.81M | 2.05M | 2.01M | 2.09M | 1.76M | 2.16M | 2.10M | 2.06M | 1.88M | 2.20M | 2.19M | 3.29M | 2.19M | 2.46M | 2.58M | 2.44M |
|
Gains from Investment Securities
|
| | | | 1.08M | 1.20M | 1.09M | 1.08M | 1.16M | 0.59M | 0.54M | 0.64M | 0.79M | 0.45M | 0.57M | 0.53M | 0.67M | 0.25M | 0.55M | | 0.27M | | | 1.01M | 0.18M | 1.48M | 52.17M | 75.86M | 0.54M | 73.27M | -0.06M | 19.65M | 1.13M | 5.31M | 109.51M | -0.08M | 45.21M | -0.02M | | 30.50M | 37.89M | 1.45M | 0.03M | 157.64M | 1.60M | 191.37M | -0.34M | 14.63M | 2.16M | | | 0.01M | 50.67M | 0.00M | | 101.06M | 1.58M | | | 0.27M | 0.85M | | -0.45M | 0.73M | 2.14M | 1.22M | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | 6.40M | | | 1.24M | | | | | | 5.35M | 34.81M | | | 10.95M | 22.95M | | | | | 46.46M | | | | | | | 1.95M | 7.00M | | | | -4.83M | | | | | | | | | | | 10.96M | 18.49M | 18.43M | | | 15.40M | | | | |
|
Cash from Operations
|
73.92M | 65.67M | 73.52M | 68.43M | 64.34M | 71.36M | 68.15M | 71.90M | 61.53M | 53.69M | 60.96M | 90.91M | 37.91M | 30.65M | 74.05M | 78.32M | 42.02M | 44.76M | 77.11M | 51.18M | 70.05M | 38.84M | 48.62M | 59.64M | 43.81M | 52.68M | 37.77M | 89.43M | 49.71M | 53.04M | 69.29M | 59.81M | 50.29M | 61.45M | 64.64M | 66.42M | 33.31M | 49.94M | 55.08M | 64.55M | 40.24M | 51.70M | 68.30M | 48.24M | 46.80M | 43.78M | 48.23M | 54.47M | 46.82M | 53.37M | 64.84M | 77.17M | 39.85M | 51.93M | 72.21M | 51.23M | 40.40M | 54.82M | 65.31M | 49.60M | 23.36M | 66.83M | 42.88M | 65.04M | 3.71M | 50.10M | 35.81M | 50.94M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.96M | | | | | | | | | |
|
Amortizatization of Intangibles
|
13.44M | 13.70M | 13.99M | 14.98M | 11.40M | 21.18M | 11.02M | 11.39M | 12.10M | 15.41M | 15.97M | 13.37M | 12.48M | 11.09M | 15.32M | 8.58M | 8.96M | 10.83M | 12.99M | 11.16M | 14.35M | 13.30M | 14.36M | 14.32M | 14.81M | 15.08M | 14.20M | 17.13M | 17.68M | 17.23M | 18.41M | 21.05M | 20.13M | 18.91M | 18.11M | 16.80M | 15.98M | 13.08M | 13.82M | 15.45M | 16.43M | 17.22M | 18.41M | 19.55M | 21.52M | 21.92M | 20.64M | 20.46M | 21.13M | 18.99M | 18.62M | 19.91M | 20.11M | 19.52M | 20.82M | 21.32M | 19.78M | 19.36M | 16.76M | 22.49M | 16.66M | 16.70M | 15.64M | 15.09M | 14.41M | 13.93M | 14.32M | 14.93M |
|
Amortization of Deferred Charges
|
0.71M | 0.69M | 0.70M | 0.71M | 11.11M | -9.72M | 0.60M | 0.61M | 0.61M | 2.08M | 1.44M | 0.65M | 0.80M | 0.59M | 0.66M | 0.59M | 0.59M | 0.65M | 0.69M | 0.69M | 0.77M | 0.27M | 0.25M | 1.40M | 0.39M | 0.48M | 0.41M | 1.52M | 0.42M | 0.42M | 0.42M | 1.64M | 0.41M | 0.40M | 0.40M | 1.59M | -0.20M | -0.01M | -0.01M | 2.62M | 0.10M | 0.16M | 0.16M | 1.98M | 0.21M | 0.32M | 0.79M | 1.68M | 0.76M | 0.68M | 0.95M | 0.87M | 0.87M | 0.85M | 1.01M | 1.02M | 1.33M | 1.41M | 1.52M | 1.59M | 1.42M | 1.62M | 1.82M | 1.95M | 1.93M | 2.06M | 2.05M | 2.08M |
|
Amortization
|
153.75M | 147.99M | 148.94M | 149.42M | 148.44M | 145.18M | 145.50M | 151.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
25.63M | 26.17M | 26.40M | 28.26M | 26.08M | 26.09M | 26.01M | 26.69M | 27.00M | 27.75M | 27.89M | 27.07M | 27.61M | 27.84M | 28.65M | 29.55M | 29.68M | 30.77M | 30.93M | 32.19M | 33.73M | 34.14M | 35.37M | 35.36M | 36.23M | 36.04M | 31.20M | 31.03M | 31.78M | 31.56M | 31.61M | 32.78M | 30.77M | 30.06M | 30.00M | 28.46M | 27.14M | 27.11M | 26.85M | 26.84M | 26.52M | 26.35M | 27.13M | 26.01M | 27.88M | 27.20M | 28.25M | 27.24M | 28.10M | 30.00M | 30.56M | 31.95M | 31.52M | 32.37M | 34.94M | 34.79M | 35.80M | 36.48M | 38.15M | 38.04M | 38.87M | 38.81M | 39.00M | 40.15M | 40.89M | 40.65M | 42.13M | 42.86M |
|
Change in Receivables
|
| | | | -0.13M | -0.42M | 2.12M | 3.99M | -1.31M | 4.98M | 6.02M | 3.60M | 3.22M | 5.04M | 7.10M | 6.36M | 9.69M | 6.27M | 8.30M | 4.84M | 1.37M | 12.87M | 15.04M | 11.23M | 11.23M | 5.21M | 6.55M | 6.48M | 5.13M | 3.66M | 8.60M | 9.35M | 6.04M | 7.04M | 1.96M | 6.35M | 5.05M | 1.93M | 5.39M | 3.73M | 4.33M | 4.35M | 1.98M | 5.05M | 10.01M | 10.91M | 9.97M | -0.01M | 2.56M | 4.40M | 6.49M | -3.76M | 3.71M | 5.09M | 5.96M | -0.60M | 5.42M | 3.27M | 4.32M | 1.10M | 6.66M | 0.39M | 2.33M | 2.44M | 9.76M | 4.76M | 5.91M | 3.12M |
|
Change in Accured Expenses
|
-3.14M | 1.78M | 11.11M | -5.14M | -5.82M | 15.39M | -2.05M | 4.54M | -8.16M | 2.30M | 7.69M | 1.69M | -6.10M | 1.00M | 4.61M | 8.97M | -11.12M | -1.84M | 14.26M | -7.72M | -0.35M | -1.05M | 7.01M | -2.62M | -11.07M | 1.31M | 1.48M | 8.12M | -13.22M | 3.44M | 10.09M | 3.25M | -17.01M | 11.54M | -0.39M | 4.34M | -22.72M | 9.04M | 3.29M | 1.28M | -14.44M | 9.19M | 2.76M | -8.76M | -6.94M | 7.46M | 12.32M | -6.57M | -15.79M | 6.97M | 9.16M | 1.52M | -19.07M | 7.88M | 15.76M | -6.16M | -6.84M | 2.20M | 21.25M | 2.65M | -23.63M | 22.61M | 2.64M | 12.82M | -29.75M | 17.60M | -5.77M | -0.32M |
|
Capital Expenditures
|
| | | | 9.81M | 8.89M | 22.67M | 72.77M | 29.12M | 47.00M | 99.20M | -13.75M | 13.07M | -10.57M | | 1.73M | 247.50M | | 2.63M | 116.06M | 0.40M | 28.78M | 93.62M | 46.09M | 41.55M | 21.03M | 19.33M | 306.01M | -45.40M | -156.29M | -103.21M | -61.02M | 28.20M | 30.12M | -433.52M | 455.03M | -415.08M | -4.48M | 0.00M | 571.47M | -168.34M | 262.92M | 231.56M | 0.06M | 396.85M | -0.10M | | 20.31M | 25.76M | 28.95M | 28.77M | 142.53M | 32.56M | 26.56M | 211.78M | 0.01M | 36.18M | 35.47M | 41.74M | 44.80M | 46.06M | 50.93M | 42.99M | 72.12M | 39.63M | 41.94M | 34.24M | 41.43M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.63M | 408.79M | -0.06M | 350.81M | 0.06M | 9.29M | | | | | 143.59M | 0.00M | | 153.79M | | | | 1.95M | 53.31M | | 21.58M | | 5.66M | 25.69M | | |
|
Divestments
|
| | | | | | | 51.64M | | 0.32M | 67.72M | 223.74M | 24.84M | 24.41M | 25.60M | 18.99M | 3.40M | 45.92M | | 46.34M | 22.32M | 23.92M | | -0.01M | 25.80M | 62.12M | 63.64M | 696.61M | 45.40M | 156.29M | -201.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.50M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-27.48M | -8.70M | -11.58M | -20.91M | -12.74M | -12.18M | -27.01M | -28.26M | -36.57M | -54.48M | -35.70M | 163.72M | 5.89M | -7.10M | -37.70M | -24.57M | -286.78M | -9.69M | -55.76M | -143.61M | -9.45M | -47.83M | -143.98M | -65.69M | -63.97M | 29.44M | 0.31M | 334.11M | 16.00M | 115.00M | -162.58M | -88.29M | -32.82M | -12.32M | 346.69M | -60.93M | 368.38M | -16.89M | -24.14M | -3.57M | 151.46M | -115.34M | -255.29M | 353.54M | -448.81M | 324.79M | -28.94M | -44.92M | -27.81M | -33.76M | -32.22M | -275.13M | 224.29M | -31.00M | -313.65M | 119.11M | -45.40M | -43.19M | -48.41M | -59.02M | -1.97M | -65.56M | -33.04M | -86.06M | -39.77M | -31.27M | -49.15M | -55.16M |
|
Other financing activities
|
-0.02M | 3,446.34M | 3,458.53M | 0.19M | 1.61M | 3,659.91M | 3,660.55M | 0.04M | | 0.08M | 1.32M | 1.97M | 0.23M | | 2.76M | 0.13M | 0.05M | 3.30M | 0.10M | 1.45M | 0.45M | 0.56M | 0.10M | 0.18M | 0.24M | 0.59M | 0.22M | 0.03M | 0.10M | 0.04M | 0.10M | 0.10M | 0.06M | 0.04M | -0.00M | 0.08M | 0.10M | 0.15M | 0.70M | 0.09M | 0.04M | 0.05M | 0.17M | 0.45M | 0.15M | 0.26M | 0.71M | 0.25M | 0.02M | 0.03M | 0.40M | 0.58M | 0.01M | 0.07M | 0.23M | 0.15M | 0.52M | 0.13M | 1.08M | 0.60M | 0.75M | 1.18M | 0.29M | 0.15M | 0.25M | 0.04M | 0.15M | 1.24M |
|
Long-Term Debt Issuances
|
68.00M | | | | | | | 25.00M | 15.00M | 334.00M | 120.00M | 360.00M | 49.00M | 93.00M | 223.00M | 44.00M | 294.00M | 400.60M | 138.00M | 253.00M | 764.56M | 82.00M | 133.00M | 72.96M | 257.57M | 797.28M | 151.00M | 96.00M | 178.00M | 33.00M | 341.00M | 143.00M | 100.00M | 47.00M | | 33.00M | 716.23M | 57.00M | 46.84M | 157.00M | 115.00M | 138.00M | 297.00M | 42.00M | 792.62M | 48.00M | 295.76M | 38.00M | 91.00M | 78.00M | 357.58M | 263.00M | 87.00M | 130.59M | 543.84M | 42.00M | 266.60M | 233.00M | 612.60M | 300.46M | 459.40M | 459.57M | | | 366.09M | 116.00M | 71.00M | 444.96M |
|
Long-Term Debt Repayments
|
| | | | 114.00M | | | 25.00M | | 299.00M | 93.00M | 430.88M | 169.00M | 45.00M | 187.50M | 63.50M | 11.00M | 391.00M | 24.00M | 74.00M | 737.00M | 42.07M | 5.25M | 29.38M | 209.25M | 803.32M | 43.33M | 488.40M | 205.26M | 152.34M | 231.94M | 117.34M | 55.34M | 60.35M | 350.35M | 10.36M | 754.36M | 26.36M | 52.28M | 187.45M | 235.29M | 42.37M | 80.38M | 439.98M | 341.18M | 360.27M | 300.27M | 33.37M | 52.19M | 73.42M | 359.00M | 51.00M | 296.00M | 126.00M | 271.00M | 204.00M | 53.00M | 383.00M | 612.12M | 296.84M | 445.00M | 307.86M | 0.87M | 0.88M | 403.89M | 126.44M | 56.91M | 415.12M |
|
Short-Term Debt issuances
|
68.00M | 78.00M | 25.00M | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
24.00M | 22.48M | 22.23M | 21.88M | 186.08M | -0.06M | -0.26M | 0.01M | | | | -0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | -2.92M | | | | 3.24M | | 38.88M | 41.25M | 8.32M | 0.01M | 14.83M | 96.78M | 61.93M | 54.52M | 0.17M | | 0.12M | | 39.91M | 115.74M | 3.21M | 7.94M | | | | | | 3.90M | 56.58M | 233.16M | 32.90M | | 32.48M | 16.90M | | | | | | | 29.99M | 0.69M | | | 18.85M | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | -6.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
31.91M | -14.38M | -0.19M | | 76.99M | 4.07M | -13.53M | | 42.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-50.25M | -49.40M | -49.56M | 348.16M | -53.78M | -54.40M | -54.39M | 379.55M | 54.53M | 54.88M | 56.22M | 54.73M | 34.57M | 34.48M | 33.72M | 33.61M | 33.57M | 33.60M | 32.93M | 32.20M | 30.91M | 30.92M | 30.91M | 32.46M | 32.48M | 32.35M | 31.08M | 30.62M | 30.53M | 30.54M | 30.53M | 0.01M | 61.08M | 30.58M | 30.57M | 0.04M | 130.11M | 27.00M | 26.96M | 0.02M | 53.40M | 26.52M | 26.50M | 0.01M | 52.88M | 26.48M | 26.47M | 0.48M | 51.74M | 26.08M | 26.07M | 0.38M | 51.95M | 25.93M | 25.92M | 0.57M | 51.33M | 25.99M | 15.47M | 0.34M | 30.63M | 15.51M | 15.51M | 0.37M | 30.84M | 0.01M | 0.01M | 0.01M |
|
Cash from Financing Activities
|
-34.87M | -71.34M | -62.13M | -54.86M | 15.39M | -55.11M | -54.66M | -54.46M | -39.53M | -19.96M | -30.54M | -131.07M | -154.81M | -25.36M | -42.45M | -61.56M | 249.37M | -42.15M | -15.88M | 83.43M | -58.31M | 8.28M | 95.61M | 9.54M | 15.34M | -80.61M | -39.38M | -426.30M | -66.42M | -151.66M | 78.22M | 25.48M | -17.62M | -46.30M | -384.85M | -34.10M | -402.25M | -30.88M | -33.12M | -63.12M | -191.68M | 66.81M | 189.87M | -398.50M | 396.30M | -340.01M | -31.79M | -26.08M | -15.79M | -22.34M | -28.04M | 192.54M | -264.33M | -21.74M | 246.43M | -163.58M | 160.18M | -176.19M | -16.10M | 2.60M | -17.84M | 134.79M | -16.70M | -2.07M | -71.20M | -17.65M | 13.65M | -0.12M |
|
Change in Cash
|
11.57M | -14.38M | -0.19M | -7.33M | 66.99M | 4.07M | -13.53M | -10.82M | -14.57M | -20.75M | -5.28M | 123.56M | -111.01M | -1.81M | -6.11M | -7.81M | 4.62M | -7.08M | 5.47M | -9.00M | 2.30M | -0.71M | 0.25M | 3.49M | -4.83M | 1.52M | -1.29M | -2.77M | -0.71M | 16.38M | -15.08M | -3.00M | -0.14M | 2.83M | 26.48M | -28.61M | -0.56M | 2.17M | -2.18M | -2.15M | 0.02M | 3.17M | 2.88M | 3.28M | -5.71M | 28.56M | -12.50M | -16.52M | 3.22M | -2.73M | 4.58M | -5.42M | -0.19M | -0.81M | 4.99M | 6.76M | 155.18M | -164.55M | 0.81M | -6.82M | 3.56M | 136.06M | -6.86M | -23.09M | -107.25M | 1.18M | 0.32M | -4.34M |
|
Free Cash Flow
|
73.92M | 65.67M | 73.52M | 68.43M | 54.53M | 62.46M | 45.48M | -0.87M | 32.41M | 6.70M | -38.24M | 104.65M | 24.83M | 41.22M | 74.05M | 76.60M | -205.47M | 44.76M | 74.48M | -64.87M | 69.65M | 10.06M | -45.00M | 13.55M | 2.25M | 31.65M | 18.44M | -216.58M | 95.11M | 209.33M | 172.50M | 120.83M | 22.09M | 31.33M | 498.16M | -388.61M | 448.39M | 54.41M | 55.07M | -506.92M | 208.59M | -211.23M | -163.26M | 48.19M | -350.05M | 43.88M | 48.23M | 34.16M | 21.06M | 24.43M | 36.07M | -65.36M | 7.28M | 25.37M | -139.57M | 51.22M | 4.21M | 19.35M | 23.57M | 4.80M | -22.70M | 15.90M | -0.11M | -7.08M | -35.91M | 8.16M | 1.57M | 9.51M |
|
Net Cash Flow
|
11.57M | -14.38M | -0.19M | -7.33M | 66.99M | 4.07M | -13.53M | -10.82M | -14.57M | -20.75M | -5.28M | 123.56M | -111.01M | -1.81M | -6.11M | -7.81M | 4.62M | -7.08M | 5.47M | -9.00M | 2.30M | -0.71M | 0.25M | 3.49M | -4.83M | 1.52M | -1.29M | -2.77M | -0.71M | 16.38M | -15.08M | -3.00M | -0.14M | 2.83M | 26.48M | -28.61M | -0.56M | 2.17M | -2.18M | -2.15M | 0.02M | 3.17M | 2.88M | 3.28M | -5.71M | 28.56M | -12.50M | -16.52M | 3.22M | -2.73M | 4.58M | -5.42M | -0.19M | -0.81M | 4.99M | 6.76M | 155.18M | -164.55M | 0.81M | -6.82M | 3.56M | 136.06M | -6.86M | -23.09M | -107.25M | 1.18M | 0.32M | -4.34M |