|
Net Income
|
27.94M | 2.02M | -68.10M | -0.45M | -29.69M | 8.89M | 4.16M | 23.34M | 3.92M | 3.55M | -0.82M | -64.44M | 4.42M | -0.60M | -304.87M | -13.52M | 4.91M | 4.21M | 3.63M | 2.64M | 2.00M | 1.06M | 3.23M | 2.48M | -26.97M | -49.04M | -22.99M | -295.82M | -25.13M | -10.77M | | 15.88M | -42.00M | | 9.90M | 10.73M | | | 5.83M | 23.54M | 44.44M | 44.14M | 23.27M | 27.89M | 35.76M | 124.21M | 300.15M | 170.40M | 200.15M | 137.75M | 86.00M | 19.46M | 44.83M | 84.16M | 85.73M | 117.40M | 157.89M | 130.40M | 85.51M | 39.06M | 37.47M | 53.85M |
|
Share-based Compensation
|
| | -0.08M | -0.08M | 0.78M | -1.73M | -0.59M | -3.41M | 0.11M | 0.52M | 0.57M | 0.16M | 1.33M | 0.07M | 0.07M | 0.07M | 0.05M | 0.55M | 0.44M | 0.44M | 0.90M | 1.01M | 2.93M | 1.00M | 0.86M | 0.55M | 0.64M | 0.64M | 0.63M | 1.65M | | 2.65M | 3.71M | | 1.06M | 3.95M | | | 3.51M | 1.57M | | | 3.06M | 0.35M | | | -1.66M | | | | -5.09M | 1.85M | | | | 1.79M | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.15M | | | | 0.02M | | | | 0.10M | | | | 0.02M | | | | 0.09M | | | | 0.08M | | | 0.78M | | | 1.05M | | | 809.50M | | | 0.76M | | | | 0.96M | | | 0.60M | | | | 0.69M | | | | 1.18M | | | | 0.95M | | | |
|
Gains from Investment Securities
|
| | -0.01M | 0.00M | 0.01M | -0.00M | -0.10M | -0.04M | -0.00M | -0.01M | 0.02M | -0.05M | 3.16M | -0.00M | -0.03M | -6.38M | 0.01M | 0.07M | 0.01M | -0.17M | 0.07M | 0.14M | -0.07M | -0.21M | 2.05M | 11.34M | -7.10M | -0.10M | -0.15M | 0.17M | 1.03M | 0.37M | 0.00M | 0.94M | 0.06M | -0.06M | 672.50M | | | 0.89M | | | | 1.10M | -0.21M | 0.04M | 0.20M | -0.11M | 0.11M | -0.38M | 0.16M | -3.32M | -0.03M | 18.87M | 10.57M | -0.00M | 14.17M | 9.06M | 11.29M | 0.74M | -0.90M | 14.11M |
|
Asset Writedowns and Impairment
|
| | -75.09M | -0.12M | 33.73M | -1.22M | 0.07M | -0.04M | | | | 62.02M | | | -303.22M | | | | | | | | -0.21M | 0.43M | 1.08M | -27.75M | -5.44M | -287.70M | 6.36M | -0.34M | | | | | | | | | -6.82M | 6.82M | | | | | | | | | | -14.90M | -2.42M | 2.17M | -2.58M | -0.82M | -3.75M | 3.22M | | -4.60M | -1.68M | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | | | 0.48M | | | 0.34M | | | 0.19M | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | 16.84M | 6.90M | 13.13M | 20.17M | 18.19M | 36.45M | 9.49M | 20.17M | 10.99M | 15.03M | 12.21M | 7.29M | 0.12M | -0.48M | 8.98M | 5.99M | 7.47M | 5.06M | 1.50M | 8.98M | -2.82M | 5.15M | -8.59M | -0.91M | 1.42M | -22.66M | -26.53M | -9.44M | | 6.33M | 13.79M | | 31.58M | 29.50M | | | 27.66M | 53.24M | | | 57.02M | 58.07M | 79.18M | 140.49M | 296.37M | 229.16M | 239.93M | 184.47M | 116.34M | 7.41M | 172.66M | 67.10M | 88.60M | 114.26M | 256.86M | 394.86M | 76.30M | 48.51M | 54.49M | 91.84M |
|
Amortization of Goodwill
|
| | | | | | | | | | | -62.02M | | | -303.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 1.58M | 1.58M | | | 1.57M | 1.58M | 1.60M | 1.60M | 1.57M | 1.58M | 1.38M | 1.58M | 3.91M | 3.16M | | | 0.21M | 0.05M | | | | | | | | | | | | | | | | | | | | | | 6.33M | -0.86M | 2.45M | 1.88M | 3.95M | 6.80M | 11.96M | | | | 7.19M |
|
Amortization of Deferred Charges
|
| 1.21M | 1.12M | 1.04M | | | | 1.02M | 1.53M | 1.42M | | 1.78M | | | | | | | | | 0.06M | 0.08M | | | | | | | -0.02M | -0.02M | | 0.64M | 0.65M | | 0.68M | 0.69M | | | | | | | | | 1.81M | 1.79M | | 1.34M | 1.30M | | | 0.52M | | | | 0.76M | | | | | | |
|
Amortization
|
-31.12M | | | | -27.06M | | | | -28.74M | 22.68M | 26.25M | 96.26M | 25.77M | 21.80M | 18.42M | | 18.44M | 17.38M | 17.73M | 28.55M | 20.18M | 24.76M | 36.80M | | 79.44M | 112.58M | | | 81.17M | 73.52M | | 70.15M | 76.63M | | 121.06M | 132.60M | | | | | 131.77M | | | | 124.15M | | | 154.15M | | | | 180.06M | | | | 337.99M | | | | 162.61M | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | 0.21M | -0.18M | | 0.07M | 0.44M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 3.58M | 2.91M | 2.29M | 0.15M | 0.59M | | 1.86M | 2.30M | 2.16M | 0.66M | 1.05M | -0.64M | 3.49M | 4.94M | -1.79M | -0.62M | 2.51M | 0.72M | -0.30M | 1.14M | 5.59M | 12.16M | 1.48M | -1.06M | 14.17M | | 14.77M | -1.03M | 11.19M | 11.72M | -0.64M | 9.84M | 10.52M | 9.75M | 11.47M | 16.85M | 26.05M | | 46.76M | | 22.55M | | 20.94M | 27.80M | 25.95M | 30.81M | 35.14M | 33.87M | -0.44M | 0.61M | 32.76M | 33.45M | 27.98M | 3.44M | 33.93M | 66.00M | 61.24M | 62.61M | 52.36M | 51.91M | 49.38M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.05M | | | | | | -0.01M | -0.04M | -0.04M | 0.02M | -0.01M | -0.11M | | | | -0.04M | | -0.01M | -0.20M | -0.10M | | -0.08M | -0.00M | 0.11M | 0.01M | | | | | |
|
Other Working Capital Changes
|
| | | | -1.91M | | | | 5.18M | | | | | | | | | | | | 6.24M | | 18.79M | -23.26M | -5.45M | | -6.08M | 17.21M | | | | | | | | | | | | | | | | | | | 33.97M | | | | -4.05M | -7.31M | | | | -4.23M | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | -135.01M | -24.97M | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.02M | -0.14M | 25.66M | -20.88M | 20.78M | -0.02M | 18.21M | -0.03M | -0.13M | -0.33M | | -0.10M | -0.07M | -0.05M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | 1.03M | 0.04M | 7.99M | -0.00M | -0.03M | | 1.81M | 6.46M | -4.31M | 4.30M | 0.32M | 0.23M | | 0.55M | 16.93M | 21.90M | | | 266.17M | -265.05M | | 7.66M | | | 0.05M | 0.25M | | | 1.05M | 49.91M | | | 0.88M | 1.73M | 4.54M | 3.63M | | 1.60M | 0.14M | 0.66M | 2.14M | 8.38M | -7.82M | | 195.41M | 0.59M | 2.39M | 3.42M | | 8.39M | 1.70M | 2.06M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.33M | 104.33M | | | | |
|
Cash from Investing Activities
|
| | 1.93M | 20.11M | -5.93M | -21.41M | | | -18.97M | -15.88M | -74.08M | -13.40M | 10.53M | 0.08M | 3.45M | 3.18M | 9.12M | 10.28M | -29.33M | -97.69M | -76.74M | -1.26M | -66.54M | -292.54M | -147.77M | -130.75M | | | -42.77M | 18.20M | | -95.22M | -13.81M | | -71.27M | -44.33M | | | -121.31M | -26.44M | | | -10.04M | -8.11M | -60.29M | -47.97M | | -4.81M | -41.05M | 28.98M | -4.00M | -18.58M | 97.83M | 106.72M | 49.56M | 72.56M | 292.48M | 313.59M | | 9.42M | 50.33M | 67.20M |
|
Other financing activities
|
| 483.12M | 483.20M | 0.46M | 2.60M | | | 489.77M | 7.25M | 490.39M | | -5.76M | 2.48M | 520.05M | 520.87M | -2.35M | 6.53M | 521.55M | 0.03M | -2.76M | 1,309.59M | 670.45M | 1,413.07M | 6.48M | 0.06M | 2,005.65M | | 2,008.44M | 2,009.07M | 2,010.72M | 2,063.49M | -0.11M | 2,120.34M | 2,123.11M | 2,124.17M | 2,170.61M | 2,502.43M | 2,500.75M | | 2,544.34M | | 2,545.56M | | 2,548.96M | 2,610.97M | 2,621.13M | 2,618.32M | 2,623.82M | 2,629.16M | -0.09M | 28.77M | 2,642.51M | 2,639.32M | 2,645.60M | 20.93M | 2,289.21M | 3,027.25M | 3,084.88M | 3,083.91M | 3,065.98M | 3,022.65M | 3,022.13M |
|
Cash from Financing Activities
|
| | -15.55M | -15.38M | -19.54M | -19.04M | | | 9.03M | -4.27M | 71.99M | -2.77M | -17.54M | -9.76M | -9.21M | -10.09M | -12.74M | -13.13M | 73.83M | 64.01M | 68.63M | -5.99M | 114.14M | 279.94M | 282.85M | 204.38M | | | -0.24M | -6.72M | | 127.44M | 13.12M | | 30.50M | -9.00M | | | 114.39M | -17.66M | | | 67.54M | -76.57M | -7.85M | -56.31M | | -253.21M | -292.92M | -171.12M | -218.71M | -22.73M | -221.48M | -172.96M | -178.73M | -180.03M | -325.56M | -497.66M | | -61.97M | -110.90M | -132.66M |
|
Net Debt Issuances and Repayments
|
585.93M | 579.65M | 506.87M | 560.14M | 463.97M | 468.57M | 467.27M | 488.25M | 486.87M | 485.90M | 507.94M | 434.21M | 434.12M | 427.88M | 118.06M | | | | | 266.11M | | | | 1,154.30M | 1,368.49M | | 1,443.40M | 1,135.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | 9.24M | -3.06M | -3.11M | | | -3.17M | -3.18M | -4.01M | 24.76M | -1.20M | -1.22M | -1.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.61M | | | | -204.80M | -170.45M | -169.89M | 1,213.84M | -8.63M | -89.57M | -41.36M | 297.61M | -38.00M | -122.83M | -206.19M | | -10.41M | -5.67M | -5.75M |
|
Change in Cash
|
| | 4.97M | 11.63M | -12.33M | -20.28M | | | -0.45M | -5.06M | 8.90M | -1.14M | 5.20M | -2.54M | -5.64M | -7.39M | 5.36M | -4.67M | 59.77M | -28.61M | -6.61M | 11.49M | 35.03M | -7.45M | 126.48M | 72.72M | | | -69.55M | 2.05M | | 38.55M | 13.11M | | -9.18M | -23.82M | | | | | | | | | 11.04M | 36.21M | | -28.86M | -94.04M | 42.34M | -106.37M | -33.90M | 49.01M | 0.86M | -40.57M | -11.96M | 223.78M | 210.79M | | | | 26.39M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.75M | | | | 121.19M | | | | | | |
|
Free Cash Flow
|
| | 16.84M | 6.90M | 13.13M | 20.17M | 18.19M | 36.45M | 9.49M | 20.17M | 10.99M | 15.03M | 12.21M | 7.29M | 0.12M | -0.48M | 8.98M | 5.99M | 7.47M | 5.06M | 136.51M | 33.95M | -2.82M | 5.15M | -8.59M | -0.91M | 1.42M | -22.66M | -26.53M | -9.44M | | 6.33M | 13.79M | | 31.58M | 29.50M | | | 27.66M | 53.24M | | | 57.02M | 58.07M | 79.18M | 140.49M | 296.37M | 229.26M | 239.95M | 184.61M | 90.67M | 28.29M | 151.88M | 67.12M | 70.39M | 114.29M | 256.99M | 395.18M | 76.30M | 48.60M | 54.56M | 91.89M |
|
Net Cash Flow
|
| | 3.22M | 11.63M | -12.33M | -20.28M | 18.19M | 36.45M | -0.45M | 0.03M | 8.90M | -1.14M | 5.20M | -2.39M | -5.64M | -7.39M | 5.36M | 3.13M | 51.97M | -28.61M | -6.61M | 1.73M | 44.78M | -7.45M | 126.48M | 72.72M | 1.42M | -22.66M | -69.55M | 2.05M | | 38.55M | 13.11M | | -9.18M | -23.82M | | | 20.74M | 9.14M | | | 114.53M | -26.61M | 11.04M | 36.21M | 296.37M | -28.86M | -94.04M | 42.34M | -106.37M | -33.90M | 49.01M | 0.86M | -40.57M | 6.79M | 223.78M | 210.79M | 76.30M | -4.04M | -6.08M | 26.39M |