|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | 1.72M | -3.84M | | -4.60M | -0.05M | 1.45M | 23.17M | | 4.03M | 0.58M | 103.97M | 62.03M | 203.14M | 36.95M | -17.58M | -76.31M | 87.33M | 23.89M | 40.90M | 38.88M | 41.76M | 33.69M | 40.68M | 38.46M | 37.22M | 14.24M | -11.09M | 43.40M | 19.33M | -45.68M | 3.37M | -8.65M | 21.84M | -14.46M | 17.92M | 26.85M | 23.89M | 29.57M | 46.79M | 40.09M | 64.71M | 21.29M | 25.50M |
|
Share-based Compensation (Quarter)
|
1.14M | 1.34M | 0.77M | 1.35M | 2.20M | 1.64M | 1.91M | 2.53M | 2.47M | 1.46M | 1.28M | 2.61M | 2.51M | 2.28M | 1.54M | 3.51M | 2.92M | 1.75M | 0.72M | 0.73M | 1.82M | 1.83M | 2.48M | 1.36M | 2.59M | 1.73M | 4.01M | 0.03M | 1.14M | 2.70M | 2.44M | 1.37M | 2.77M | 2.79M | 3.26M | 0.99M | 2.36M | 2.38M | 0.92M | 2.26M | 2.29M | 2.27M | 2.43M | 0.93M | 2.46M | 0.79M | 2.12M | 2.13M | 2.23M | 1.00M | 2.23M | 2.43M | 2.52M | 1.34M | 2.59M | 2.54M | 2.71M | 2.70M | 2.88M | 3.07M |
|
Gains from Investment Securities (Quarter)
|
| | | | | -0.01M | -0.01M | 0.02M | -0.50M | 1.40M | 0.30M | -0.05M | -0.07M | -0.07M | -0.08M | -0.11M | -0.11M | -0.10M | -0.13M | -0.28M | -0.22M | -0.22M | -0.11M | 0.55M | -0.03M | 0.03M | 0.14M | -0.14M | 354.46M | | -352.74M | 7.19M | 3.04M | -1.91M | 0.56M | 0.53M | 0.56M | 6.52M | -7.08M | 2.35M | 0.41M | 164.10M | -163.07M | -1.44M | | 1.09M | -1.09M | 57.80M | 0.39M | -0.00M | -0.01M | -0.01M | -0.01M | 2.67M | 1.09M | -3.78M | 2.37M | -2.38M | 5.92M | -5.92M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | 2.90M | | -2.99M | | 2.97M | | | 29.81M | | | 26.52M | | 0.54M | | 1.33M | 0.53M | 0.88M | | 29.63M | 103.10M | 2.00M | 0.06M | 120.36M | 0.67M | 0.13M | 3.15M | -1.34M | 2.02M | -0.11M | 0.49M | 7.09M | 0.47M | -0.27M | 60.86M | -72.46M | 7.06M | | 0.33M | -0.36M | -0.14M | -0.16M | -0.15M | -19.04M | -0.17M | 4.10M | -0.24M | -7.72M |
|
Cash from Operations (Quarter)
|
12.46M | 5.47M | 16.58M | 10.20M | 16.46M | 7.62M | 23.82M | 8.35M | 21.60M | 1.38M | 26.23M | 12.89M | 1.21M | 27.71M | 42.32M | 14.10M | 24.70M | 26.61M | 27.81M | 41.99M | 24.73M | 69.77M | 39.32M | 42.11M | 31.59M | 22.70M | -1.02M | 82.53M | 101.65M | 109.91M | 71.47M | 77.56M | 53.96M | 137.92M | 85.10M | 95.49M | 74.82M | 93.79M | 96.85M | 89.40M | 68.53M | 83.73M | 106.19M | 97.93M | 63.11M | 76.57M | 108.46M | 67.59M | 68.29M | 70.33M | 83.22M | 78.74M | 52.80M | 80.13M | 97.65M | 79.97M | 80.26M | 80.96M | 99.96M | 87.43M |
|
Amortizatization of Intangibles (Quarter)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.14M | -0.20M | -0.20M | -0.20M | -0.13M | -0.14M | -0.03M | | | 0.02M | 0.03M | 0.03M | 0.03M | -0.08M | 0.03M | 0.03M | 0.03M | -0.08M | | | 0.64M | -1.55M | -0.68M | -0.68M | 5.56M | 3.51M | 4.30M | -1.60M | -1.60M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
0.49M | 0.50M | 0.50M | -1.51M | 0.57M | 0.60M | 0.70M | 0.77M | 0.77M | 0.82M | 0.80M | 0.89M | 0.94M | 0.93M | 0.90M | 1.23M | 1.30M | 1.30M | 1.30M | 1.45M | 1.22M | 1.30M | 1.30M | 1.91M | 1.60M | 1.70M | 2.00M | 2.49M | 2.50M | 2.50M | 2.60M | 2.55M | 2.56M | 2.80M | 2.50M | 2.30M | 2.20M | 2.20M | 2.10M | 1.87M | 1.90M | 1.70M | 1.70M | 3.01M | 2.70M | 2.80M | 2.80M | 2.80M | 3.00M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 2.60M | 1.68M | 1.73M | 1.70M | 2.20M | 2.37M |
|
Depreciation & Amortization (CF) (Quarter)
|
6.09M | 6.29M | 6.85M | 7.36M | 7.30M | 7.56M | 7.50M | 7.91M | 8.25M | 8.22M | 8.26M | 8.55M | 9.35M | 9.76M | 9.76M | 14.46M | 14.15M | 14.50M | 16.31M | 18.13M | 17.77M | 16.41M | 17.10M | 17.20M | 19.14M | 17.22M | 25.93M | 51.59M | 48.01M | 46.83M | 48.47M | 48.08M | 44.95M | 49.48M | 43.09M | 44.03M | 44.17M | 44.20M | 44.21M | 44.16M | 44.38M | 44.49M | 45.05M | 45.08M | 45.26M | 45.17M | 47.43M | 49.93M | 52.83M | 44.14M | 43.24M | 42.88M | 42.91M | 41.68M | 42.72M | 42.31M | 43.49M | 43.59M | 48.51M | 51.41M |
|
Change in Accured Expenses (Quarter)
|
4.11M | -3.62M | 7.38M | -2.17M | 4.05M | -5.97M | 9.12M | -5.89M | 6.51M | -4.64M | 8.54M | -4.98M | 2.09M | 1.23M | 19.30M | -9.97M | -4.99M | 6.00M | -3.42M | 9.39M | -5.43M | 9.75M | 1.89M | 1.09M | -5.10M | 3.78M | -55.25M | -14.64M | 0.25M | 7.76M | -23.18M | 3.43M | -17.27M | -5.35M | 1.85M | 6.90M | -9.93M | 1.25M | 6.09M | 6.25M | -10.99M | -0.79M | 6.37M | 19.88M | -20.97M | -4.93M | 28.06M | -15.41M | -5.84M | -2.18M | 11.03M | 5.33M | -21.35M | 0.36M | 18.77M | -4.87M | -4.71M | -2.19M | 10.44M | -1.95M |
|
Change in Net Loans (Quarter)
|
| | | | | | -0.94M | 44.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
0.09M | 73.91M | -73.91M | 204.41M | 0.26M | 0.47M | 97.32M | -97.00M | | 0.23M | 0.16M | 0.38M | 0.06M | 118.33M | -117.24M | 0.32M | 0.68M | 0.36M | 0.56M | 2.09M | 0.47M | 0.40M | 0.03M | 152.68M | | 1.29M | 391.77M | -386.11M | 11.54M | 202.44M | -192.29M | 239.82M | 5.07M | 3.52M | 7.39M | 35.15M | 67.27M | 25.67M | | | 10.83M | 10.90M | 40.38M | -19.46M | 10.80M | 9.77M | 63.41M | 8.22M | 39.63M | | | 38.90M | 12.94M | 23.19M | 76.10M | 24.20M | 7.85M | 5.71M | 10.61M | 428.75M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | 2.21M | | | | | | | 27.26M | | 1.80M | 13.95M | 11.49M | 0.40M | 75.06M | 9.99M | 12.56M | | 6.10M | 5.62M | 138.52M | 6.74M | 271.46M | 12.66M | 91.70M | 6.86M | 315.88M | -1.02M | 7.33M | 6.27M | 3.24M | -0.76M | 8.00M | 3.20M | 5.18M | 6.68M | -15.07M | | 40.00M | -40.00M | | 152.26M | 16.64M | -162.90M | -0.20M | | | | 96.00M | | | 42.05M | 45.55M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | -5.24M | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | 0.29M | 0.81M | 2.05M | | 1.23M | 2.52M | 8.87M | 185.02M | 21.05M | 1.01M | 0.12M | 1.43M | 7.16M | 23.72M | 28.80M | 10.08M | 9.39M | 3.51M | 5.25M | 4.85M | 3.66M | 4.61M | 1.01M | 0.60M | 1.49M | 1.00M | 0.63M | 0.51M | 1.30M | 0.52M | 0.70M | 3.77M | 0.42M | 0.39M | 6.14M | 1.92M | 0.61M | 0.60M | 0.39M | -0.39M | 2.78M | 0.78M | 1.13M | 5.92M | 8.39M | 5.23M |
|
Cash from Investing Activities (Quarter)
|
-5.42M | -74.02M | -113.70M | -11.45M | -40.21M | -37.25M | -43.74M | -97.45M | -15.31M | -19.27M | -2.79M | -260.14M | -128.14M | -35.86M | -629.30M | -33.17M | -6.24M | -314.42M | -82.02M | -86.55M | 1.96M | 254.06M | -82.47M | -31.19M | -0.96M | -5.38M | -296.78M | 120.56M | -516.38M | 219.48M | -19.35M | 57.76M | 6.35M | 311.54M | -19.34M | -35.70M | -69.82M | -29.14M | -31.55M | -5.93M | -35.36M | -41.85M | -0.16M | -258.83M | -37.24M | -90.86M | -56.99M | -31.16M | 113.17M | -8.19M | 59.93M | -61.78M | -13.22M | -57.31M | -57.03M | 18.56M | -16.44M | -45.13M | -199.84M | -116.55M |
|
Other financing activities (Quarter)
|
0.31M | -0.04M | 0.23M | 0.18M | 2.46M | 0.98M | 3.61M | -0.24M | 0.07M | 5.31M | 3.22M | -8.60M | 9.87M | 0.26M | 5.34M | 3.66M | 0.13M | 0.70M | 0.48M | -1.14M | 5.88M | 0.05M | 0.00M | 0.00M | 0.11M | 0.01M | 15.19M | 0.02M | 0.01M | 0.01M | | 0.34M | 0.01M | 4.41M | 9.59M | 1.60M | 0.71M | 0.01M | 0.10M | 0.01M | | 0.01M | 7.44M | 1.87M | 0.01M | | | 0.01M | 18.13M | 0.00M | 0.01M | 0.01M | 0.08M | | | 0.01M | 0.08M | | 4.33M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | 84.05M | -49.35M | | | | | 46.10M | 303.90M | | 149.25M | | | 28.73M | | | | | | | | | | | | | | | | -2.96M | 341.74M | | | | | | | 782.20M | | | | | | 12.19M | 0.00M | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | 50.00M | | | | 43.00M | 26.50M | -162.00M | 614.00M | -346.00M | -42.00M | 96.00M | 82.00M | 51.00M | -57.00M | -198.00M | | 26.00M | -9.00M | 15.00M | -143.00M | 390.00M | -30.00M | 65.00M | | | -4.00M | -345.00M | -75.00M | -200.00M | 101.00M | -28.00M | -17.00M | -56.00M | | | | | 16.58M | 125.78M | 5.00M | 56.69M | -118.44M | 19.59M | -66.48M | 61.00M | 52.40M | -15.46M | 21.88M | -44.22M | -23.88M | 79.03M | 119.66M | -65.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | 42.50M | | 92.50M | | | 8.00M | 23.50M | 192.00M | 5.00M | | | | | | | | | | | | | | 30.00M | | | -5.00M | 4.00M | 345.00M | 75.00M | 200.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| 0.55M | 162.88M | -0.19M | -0.37M | 0.51M | | -0.09M | -2.53M | -0.32M | -0.10M | 38.30M | -0.65M | 1.90M | 10.30M | 280.32M | -7.59M | 147.90M | -0.45M | -0.21M | -1.27M | -0.01M | | | -3.22M | | 322.25M | 47.77M | -0.50M | | | | -2.32M | 213.90M | 90.45M | 247.30M | 1.93M | -0.07M | 19.10M | 59.13M | 87.65M | 85.04M | -0.51M | 136.53M | -3.75M | -0.06M | -0.59M | -0.42M | -1.85M | -0.31M | -0.04M | -0.49M | -2.61M | 39.01M | 34.96M | 14.76M | -5.39M | 29.60M | 164.14M | 39.43M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | 138.98M | 0.04M | -0.09M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| 8.05M | 11.83M | 11.76M | 12.21M | 12.25M | 12.24M | 12.23M | 12.72M | 14.69M | 15.27M | 15.47M | 16.60M | 20.53M | 20.53M | 23.84M | 25.67M | 25.67M | 29.28M | 29.28M | 29.30M | 29.99M | 30.00M | 29.98M | | | 86.81M | -86.78M | 82.79M | -82.72M | 0.04M | 325.11M | 80.26M | -80.19M | 247.15M | -246.91M | 92.39M | 61.68M | 61.68M | 62.55M | 63.22M | 64.83M | 66.26M | 68.61M | 69.28M | 69.29M | 69.30M | 69.30M | 69.35M | 69.36M | 69.37M | 69.37M | 69.44M | 69.45M | 70.28M | 70.98M | 71.37M | 71.38M | 71.94M | 74.81M |
|
Cash from Financing Activities (Quarter)
|
-1.07M | -8.21M | 150.08M | -12.91M | -15.83M | 30.06M | 47.30M | 75.72M | 30.17M | 57.09M | -19.56M | 154.92M | 126.91M | 18.95M | 597.37M | 55.39M | -76.09M | 289.87M | 79.69M | 20.60M | -25.12M | -229.09M | -41.69M | -5.00M | -43.35M | -16.74M | 317.89M | 341.01M | -114.39M | -161.81M | -138.35M | -214.80M | -87.47M | -424.77M | -83.49M | -50.45M | 8.95M | -90.55M | -60.40M | -60.11M | -69.28M | 2.47M | 371.57M | -274.63M | -112.52M | 55.95M | -91.62M | -13.52M | -196.07M | -68.47M | -136.39M | -9.36M | -20.23M | -46.41M | -13.96M | -100.96M | -101.24M | 36.73M | 206.17M | -100.89M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | -0.18M | -0.05M | -0.08M | 0.13M | -0.00M | 0.64M | -0.75M | 0.02M | 0.11M | 0.63M | -0.02M | -0.15M | -0.10M | 0.10M | -0.38M | 0.15M | 0.15M | -0.09M | 0.14M | -0.66M | 0.28M | 0.15M | 0.32M | 0.07M | 0.09M | -0.12M | -0.01M | 0.04M | 0.58M | -0.23M | -0.12M | -0.64M | 0.03M | -0.27M | 0.27M | -0.13M | -0.03M | 0.00M | -0.20M | -0.02M | 0.20M | -0.43M | 0.64M |
|
Change in Cash (Quarter)
|
5.98M | -76.76M | 52.96M | -14.17M | -39.58M | 0.43M | 27.37M | -13.38M | 36.46M | 39.20M | 3.87M | -92.33M | -0.02M | 10.80M | 10.39M | 36.31M | -57.62M | 2.06M | 25.48M | -23.96M | 1.57M | 94.74M | -84.84M | 5.92M | -12.72M | 0.57M | 20.09M | 544.11M | -529.12M | 167.58M | -86.23M | -79.47M | -27.17M | 24.68M | -17.72M | 9.35M | 13.94M | -25.91M | 4.90M | 23.36M | -36.10M | 44.35M | 477.61M | -435.53M | -86.65M | 41.66M | -40.15M | 22.91M | -14.61M | -6.34M | 6.75M | 7.59M | 19.34M | -23.59M | 26.66M | -2.44M | -37.42M | 72.55M | 106.30M | -130.01M |
|
Free Cash Flow (Quarter)
|
12.37M | -68.44M | 90.50M | -194.22M | 16.21M | 7.15M | -73.50M | 105.35M | 21.60M | 1.16M | 26.06M | 12.51M | 1.15M | -90.62M | 159.56M | 13.78M | 24.03M | 26.25M | 27.25M | 39.89M | 24.25M | 69.37M | 39.30M | -110.57M | 31.59M | 21.40M | -392.79M | 468.64M | 90.11M | -92.54M | 263.76M | -162.25M | 48.89M | 134.40M | 77.71M | 60.34M | 7.54M | 68.11M | 96.85M | 89.40M | 57.70M | 72.83M | 65.81M | 117.40M | 52.31M | 66.80M | 45.05M | 59.37M | 28.66M | 70.33M | 83.22M | 39.84M | 39.86M | 56.94M | 21.55M | 55.76M | 72.41M | 75.24M | 89.35M | -341.32M |
|
Net Cash Flow (Quarter)
|
5.98M | -76.76M | 52.96M | -14.17M | -39.58M | 0.43M | 27.37M | -13.38M | 36.46M | 39.20M | 3.87M | -92.33M | -0.02M | 10.80M | 10.39M | 36.31M | -57.62M | 2.06M | 25.48M | -23.96M | 1.57M | 94.74M | -84.84M | 5.92M | -12.72M | 0.57M | 20.09M | 544.11M | -529.12M | 167.58M | -86.23M | -79.47M | -27.17M | 24.68M | -17.72M | 9.35M | 13.94M | -25.91M | 4.90M | 23.36M | -36.10M | 44.35M | 477.61M | -435.53M | -86.65M | 41.66M | -40.15M | 22.91M | -14.61M | -6.34M | 6.75M | 7.59M | 19.34M | -23.59M | 26.66M | -2.44M | -37.42M | 72.55M | 106.30M | -130.01M |