|
Net Income
|
-120.09M | -6.09M | -16.39M | -6.03M | -66.43M | -3.31M | 6.58M | -1.08M | -27.18M | -9.77M | 78.59M | -15.73M | -34.10M | -3.82M | -9.54M | -5.15M | -21.60M | 8.70M | -14.67M | 10.70M | 7.34M | 57.57M | 15.11M | 25.09M | 11.27M | 41.79M | 89.42M | 12.38M | 13.72M | 21.37M | 25.92M | 38.13M | 44.60M | 44.29M | 34.15M | 10.01M | 29.51M | 0.12M | 185.80M | 16.38M | 0.21M | 14.50M | 0.29M | 0.77M | -4.40M | 7.40M | -1.04M | 16.18M | 21.99M | 28.16M | 59.09M | 13.96M | 60.41M | 66.21M | -1.38M | 15.30M | 5.35M | 48.64M | 160.05M | 9.43M | 8.41M | -11.79M | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | 1.87M | 1.85M | 1.89M | 2.90M | 1.92M | 3.26M | 2.18M | 2.72M | 1.52M | 1.48M | 1.63M | 2.42M | 1.39M | 2.32M | 5.24M | 2.73M | 1.56M | 1.96M | 1.73M | 2.99M | 0.62M | 2.36M | 2.92M | 2.88M | 3.79M | 0.31M | 0.02M | 2.75M | 2.90M | 3.13M | 7.69M | 1.93M | 2.07M | 1.83M | 1.82M | 1.80M | 1.80M | 1.79M | 1.76M | 1.88M | 1.90M | 2.10M | 2.03M | 2.26M | 2.22M | 0.33M | 0.38M | 0.32M | 0.34M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 0.71M | | | | 0.91M | | | | 1.26M | | | | 0.58M | | | | 0.46M | | | | 0.47M | | | | 0.16M | | | | 0.12M | | | | 0.20M | | | | 0.42M | | | | 0.26M | | | | 0.24M | | | | 0.12M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | 8.90M | | | | 9.37M | 9.61M | 83.83M | 3.98M | 11.26M | 25.09M | -6.51M | | 59.80M | 1.72M | | -1.09M | 2.29M | 1.81M | 1.64M | | 1.18M | 1.79M | 1.98M | 2.31M | 219.33M | 2.34M | 0.21M | 14.50M | 0.29M | 2.12M | 0.00M | 0.22M | 42.64M | 13.91M | 0.22M | 5.87M | -0.81M | 3.36M | 41.97M | 26.84M | 1.09M | 3.75M | -0.02M | 31.05M | 187.80M | 31.71M | 233.30M | 368.10M | 0.02M | 1.03M | | 108.40M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | 24.14M | -65.81M | 10.84M | 14.34M | 1.81M | | 279.02M | | | | | | 104.88M | 6.03M | 21.97M | 28.10M | 15.38M | 280.13M | 30.44M | 18.06M | 19.89M | 0.93M | 0.62M | | 2.75M | | | | | 5.20M | 7.27M | | | | | 2.54M | | | | | | | 66.60M | | | | | | 106.60M |
|
Non-cash Items
|
| | | | | | | | | | | | | | 7.88M | | | 113.36M | 89.85M | 110.27M | 32.26M | 47.90M | 116.29M | 305.62M | 127.12M | 32.20M | 38.84M | 35.92M | 107.71M | 180.22M | 75.61M | 145.94M | 87.95M | 91.26M | 328.39M | 111.66M | 106.63M | 44.41M | -115.38M | 6.17M | 60.41M | 45.31M | 56.44M | 1.22M | 40.42M | 46.67M | 65.27M | 39.93M | 66.66M | 44.45M | 6.06M | 36.07M | 21.68M | 7.17M | 23.56M | 26.86M | 79.28M | 16.61M | -149.94M | 63.50M | -171.75M | -286.20M | -25.33M | 2.64M | -29.29M | 11.31M |
|
Change in Interest Receivables
|
| | | | | | | | | | | | | | | | | 1.92M | 1.96M | 1.04M | 0.96M | 0.58M | 5.68M | 2.35M | 1.83M | 1.86M | 2.01M | 3.44M | 2.06M | 2.44M | 1.55M | 2.48M | 0.65M | 0.04M | -0.46M | -0.82M | -0.15M | -0.05M | -0.33M | -0.27M | 0.01M | 0.04M | -1.14M | -0.66M | 0.02M | 3.54M | -7.02M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 76.77M | 12.28M | 44.30M | 83.68M | 83.06M | 67.09M | 57.63M | 76.65M | 78.54M | 60.38M | 33.86M | 69.72M | 93.84M | 106.77M | 53.30M | 110.22M | 113.16M | 97.30M | 91.89M | 109.16M | 114.38M | 104.86M | 62.70M | 146.17M | 92.03M | 132.57M | 81.80M | 149.08M | 120.14M | 109.64M | 91.91M | 117.83M | 92.50M | 108.17M | 57.76M | 103.99M | 35.71M | 65.95M | 42.26M | 77.95M | 69.21M | 80.73M | 35.85M | 36.02M | 54.07M | 64.24M | 56.11M | 88.65M | 72.61M | 65.15M | 50.02M | 82.09M | 73.38M | 51.78M | 42.17M | 84.63M | 65.25M | 46.48M | 39.95M | 66.49M | 36.76M | -31.16M | 5.72M | 17.21M | 5.15M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | 2.71M | 2.75M | 2.79M | 2.83M | 2.86M | 2.90M | 2.94M | 2.98M | 3.02M | 1.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | 3.02M | 3.08M | 3.20M | 3.26M | 3.14M | 2.53M | 4.95M | | | | | | 0.45M | 0.54M | 0.91M | 0.99M | 4.06M | 1.51M | 10.10M | 4.13M | 0.97M | 1.15M | 0.94M | 0.94M | 1.18M | 0.92M | 1.52M | 1.03M | 1.03M | 1.02M | 1.01M | 1.10M | 1.09M | 1.10M | 1.15M | 1.64M | 1.15M | 1.15M | 1.11M | 1.09M | 1.01M | 1.25M | 1.82M | 9.68M | 35.26M | 0.69M | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | 74.59M | 109.99M | 109.30M | 99.90M | 101.78M | 108.09M | 103.02M | 99.30M | 97.16M | 102.58M | 96.90M | 97.70M | 95.45M | 99.47M | 90.88M | 90.28M | 85.21M | 79.83M | 74.42M | 72.46M | 49.63M | 45.59M | 42.61M | 40.06M | 40.73M | 41.69M | 42.99M | 40.87M | 41.15M | 45.66M | 45.56M | 47.22M | 44.67M | 48.32M | 50.36M | 51.02M | 51.18M | 50.98M | 54.02M | 58.70M | 52.82M | 46.92M | 43.15M | 40.44M | 34.25M | 13.06M | 13.25M | 12.92M | 10.77M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | 3.58M | 6.70M | -9.74M | 2.65M | 6.77M | 2.68M | 4.58M | -5.91M | 3.02M | 1.42M | -2.66M | 0.04M | 2.54M | -1.33M | -2.69M | -0.82M | 3.71M | -2.66M | -5.18M | 6.93M | 1.16M | 0.78M | -4.02M | 3.19M | -3.40M | -0.13M | -4.18M | 24.74M | -2.06M | -6.85M | -13.64M | -2.63M | -2.12M | 2.52M | -6.82M | 1.71M | 5.01M | 5.62M | -4.82M | 1.57M | 4.43M | 6.29M | -7.79M | 0.33M | 0.87M | 0.58M | 2.69M | -8.99M | -1.60M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | 16.91M | -17.11M | -0.48M | 5.31M | 9.55M | 0.24M | -14.68M | 26.44M | -14.37M | 2.78M | -24.88M | 20.52M | 1.31M | -6.73M | -8.52M | 10.96M | 0.07M | -6.17M | -21.93M | 35.73M | 1.45M | -3.87M | -19.13M | 11.82M | 0.18M | 2.35M | -19.29M | 11.93M | 2.80M | -3.18M | -13.05M | 12.75M | 5.44M | -8.13M | -14.26M | 12.60M | 9.68M | -8.15M | -16.20M | 14.58M | 8.95M | -10.36M | -15.64M | 12.71M | 16.76M | -35.41M | -3.65M | 0.47M | 0.89M |
|
Capital Expenditures
|
| 55.02M | 40.10M | 37.60M | 38.20M | 48.00M | 40.58M | 43.06M | 25.53M | 77.56M | -22.19M | 83.80M | 82.69M | 70.09M | 156.96M | 80.89M | 133.19M | 112.58M | 531.13M | 46.05M | 110.48M | 158.80M | 15.60M | 59.28M | 73.31M | 99.37M | 73.76M | 59.89M | 31.23M | 54.86M | 16.95M | 86.03M | 0.04M | 3.69M | 25.61M | 34.70M | 33.41M | 27.25M | 28.16M | 18.15M | 26.20M | 35.85M | 29.17M | 23.02M | 17.18M | 10.78M | 12.83M | 18.13M | 17.16M | 27.32M | 67.96M | 133.46M | 164.50M | 31.60M | 5.53M | 27.99M | 46.79M | 27.31M | 61.33M | 19.81M | 62.33M | 143.93M | | 3.25M | 1.77M | 4.31M |
|
Sales of Property, Plant and Equipment
|
| 166.32M | 43.69M | 29.43M | 36.25M | 54.99M | 35.70M | 11.66M | 59.22M | 55.76M | 217.59M | 17.11M | 74.36M | 5.26M | 75.50M | 36.07M | 56.60M | 63.98M | 79.56M | 128.95M | 385.68M | 258.82M | 203.74M | 102.91M | 55.21M | 135.01M | 195.10M | 186.74M | 56.48M | 53.00M | 461.84M | 113.17M | 187.30M | 154.24M | 169.53M | 135.46M | 166.08M | -0.07M | 636.57M | 70.04M | 1.11M | 35.96M | 2.41M | 1.06M | 0.00M | 0.17M | 0.33M | 11.28M | 2.62M | 15.89M | -0.10M | 0.16M | 21.40M | 34.31M | 145.95M | | | 112.29M | 709.40M | 115.33M | 731.63M | 1,285.77M | -6.49M | | 91.42M | 266.13M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| 5.11M | 4.25M | 8.13M | 6.63M | 4.32M | 5.25M | 2.07M | 3.47M | | | | | | | | | | | | | | | 3.50M | 3.44M | 5.17M | 6.01M | 17.06M | 3.45M | 1.80M | 4.49M | 2.90M | 4.12M | 14.76M | 6.10M | 16.76M | 8.38M | 5.21M | 4.27M | 11.93M | 2.62M | 0.78M | 7.01M | 140.52M | -0.08M | | | 17.48M | 3.97M | 1.63M | 42.48M | 3.58M | 1.84M | 34.23M | 1.81M | | 9.47M | | 1.35M | | | 0.60M | 1.40M | | | 0.06M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | 0.07M | 19.20M | | 0.97M | | 0.10M | 11.45M | 0.14M | 2.12M | 4.61M | 0.88M | 0.37M | 0.49M | 1.48M | 9.15M | 0.12M | 0.12M | 0.12M | 0.13M | 0.18M | 4.63M | 0.13M | 0.17M | 30.90M | | | | | | | | | | 11.14M | 7.50M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 121.25M | 14.56M | 34.69M | 10.56M | -35.94M | 22.45M | -3.49M | 55.18M | -20.95M | 169.95M | -64.71M | -177.38M | -223.22M | -123.13M | -87.83M | -164.92M | -142.76M | -502.35M | 91.86M | 170.05M | 48.50M | -157.21M | 57.60M | -121.25M | 9.12M | -0.11M | 97.09M | 9.93M | -72.59M | 438.61M | -19.43M | 147.63M | 141.87M | 208.55M | 153.53M | 171.53M | -34.10M | 527.37M | 76.46M | -68.03M | 21.20M | -40.03M | 129.14M | -17.22M | -9.55M | 0.11M | 10.54M | -42.10M | -33.17M | 139.18M | -154.50M | -134.45M | 6.11M | 115.28M | -50.83M | -62.13M | 55.44M | 617.41M | 78.14M | 647.87M | 1,123.96M | -6.06M | -3.25M | 90.09M | 261.87M |
|
Other financing activities
|
| 0.81M | 17.04M | 0.14M | 2.17M | 0.23M | 11.24M | 1.47M | 7.92M | 1.73M | 2.87M | 2.26M | 0.24M | 6.54M | -3.42M | 4.07M | -0.15M | 0.01M | 0.08M | 0.09M | 0.61M | -0.01M | 0.35M | | 4.54M | 0.02M | 0.05M | | 0.04M | | 0.00M | 0.13M | 0.40M | 6.17M | 0.59M | 32.38M | 0.45M | | | | | 5.01M | -0.01M | | | | | | | | | | | 0.02M | 0.00M | | | | 1.67M | | | 11.87M | 0.03M | 0.01M | | |
|
Long-Term Debt Issuances
|
| 23.98M | 355.85M | 296.79M | | 293.93M | 342.66M | 295.50M | | | | 353.51M | | | 365.00M | 37.66M | 257.93M | | 295.42M | 1.38M | 80.05M | 10.64M | 59.24M | 491.97M | | | 392.81M | | | | | | 445.27M | 345.95M | -0.11M | 1,350.00M | | | | | | 50.00M | | | | | | | | | | | | | | | | | 100.00M | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | -67.90M | -68.00M | 202.40M | 719.09M | 43.16M | -155.00M | 7.50M | 624.22M | 49.93M | 44.49M | 339.65M | 63.16M | 492.08M | 365.32M | 190.34M | 21.19M | 7.98M | 7.77M | 17.34M | 162.41M | 63.30M | 10.77M | 360.17M | 108.25M | 678.72M | 80.22M | 1.03M | 246.09M | 0.53M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | -12.92M | | | -3.86M | 6.50M | -21.49M | 235.01M | 153.86M | -185.00M | 140.00M | -85.00M | 45.00M | -310.00M | 90.00M | -90.00M | 60.00M | -60.00M | 120.00M | -75.00M | 60.00M | -5.00M | -60.00M | 35.00M | -75.00M | 5.00M | 640.00M | -360.00M | -110.00M | -40.00M | -135.00M | | | | 115.00M | 10.00M | -45.00M | -80.00M | 75.00M | 100.00M | -40.00M | -135.00M | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | 21.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| 214.49M | 50.05M | 382.76M | -0.01M | 57.72M | -0.04M | 60.00M | 69.94M | -0.15M | -0.11M | -0.10M | 300.19M | | 73.61M | 39.37M | 44.40M | 74.28M | 630.00M | | | 11.70M | -0.06M | | | -0.51M | -0.49M | | | 6.32M | 5.43M | 3.50M | 6.38M | 6.07M | -15.95M | 5.15M | -0.00M | -0.10M | -5.05M | | | | | | | | | 225.53M | -0.20M | -0.16M | -0.19M | 33.78M | 3.08M | -0.13M | -0.01M | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | 0.54M | 1.45M | -0.20M | 1.51M | 1.08M | 2.24M | -0.16M | 1.98M | -8.48M | -2.60M | 0.09M | -1.65M | 3.67M | 2.73M | 0.59M | -0.51M | -0.49M | -0.23M | 2.12M | -0.27M | -1.62M | 3.50M | | | | | | | 36.34M | 14.07M | | | | 7.50M | | | | | | | | | | 20.00M | 22.26M | 26.61M | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | 192.85M | | | | 0.13M | | | | | | | | | | | | | | | | -0.02M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | 170.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 13.92M | 14.45M | 14.59M | 15.57M | 15.57M | 15.64M | 15.69M | 18.41M | 18.03M | 23.58M | 29.13M | 40.27M | 42.13M | 43.24M | 44.21M | 50.49M | 49.97M | 49.83M | 55.11M | 62.82M | 61.30M | 61.32M | 61.47M | 67.86M | 67.89M | 68.06M | 68.64M | 75.05M | 75.08M | 75.14M | 75.25M | 75.40M | 76.74M | 78.42M | 78.55M | 78.69M | 78.69M | 45.41M | 45.26M | 44.64M | 44.64M | 46.16M | 44.04M | 44.05M | 5.13M | 5.13M | 14.84M | 28.26M | 28.22M | 28.22M | 28.21M | 30.66M | 30.66M | 30.49M | 30.35M | 30.05M | 30.05M | 30.07M | 63.73M | 30.13M | 30.14M | 4.06M | | | 250.34M |
|
Cash from Financing Activities
|
| -200.09M | -26.64M | -79.42M | -98.98M | -46.72M | -91.95M | -52.62M | -137.53M | -51.93M | -209.78M | 6.18M | 110.18M | 131.10M | 27.30M | 22.25M | 77.57M | 23.11M | 456.38M | -106.58M | -83.70M | -387.40M | -60.95M | -85.40M | -55.65M | -105.37M | -132.35M | -177.17M | -166.09M | -41.35M | -542.38M | -45.40M | 143.77M | -689.80M | -242.09M | -240.20M | -234.54M | -95.14M | -592.94M | -120.70M | -10.43M | -75.55M | -47.60M | 330.23M | -404.47M | -115.70M | -47.42M | 52.64M | -179.10M | -35.25M | -226.42M | 80.44M | 74.33M | -96.67M | -169.85M | 12.90M | -19.37M | -86.03M | -158.12M | -130.40M | -85.50M | -1262.16M | -979.25M | -0.52M | -14.40M | -291.23M |
|
Exchange Rate Effect
|
| -0.26M | -0.44M | 0.00M | -0.08M | 0.01M | 0.49M | 0.08M | 0.09M | -0.40M | -0.02M | -0.45M | -0.11M | -0.00M | | -0.03M | -0.03M | 0.12M | -0.01M | 0.00M | -0.00M | -0.49M | -0.07M | 0.16M | 0.01M | -0.01M | -0.01M | 0.00M | 0.00M | -0.00M | -0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | -0.00M | -0.00M | 0.00M | -0.00M | 0.00M | 0.01M | -0.00M | 0.01M | -0.02M | -0.00M | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| -2.07M | 0.20M | -0.43M | -4.74M | 0.40M | -2.41M | 1.53M | -5.69M | 5.66M | 20.55M | -24.67M | 2.52M | 1.73M | 10.95M | -12.28M | 22.87M | -6.49M | 51.32M | 77.17M | 195.51M | -224.53M | -113.31M | 34.90M | -30.73M | -4.22M | 0.11M | 1.30M | -6.67M | 6.20M | 5.87M | 27.08M | 409.23M | -455.44M | 74.63M | -28.91M | 40.98M | -93.52M | 0.38M | -1.97M | -0.51M | 14.86M | -6.89M | 495.22M | -385.68M | -71.18M | 16.92M | 119.29M | -132.55M | 4.19M | -22.09M | -24.04M | 21.97M | -17.18M | -2.79M | 4.25M | 3.13M | 34.67M | 505.77M | -12.31M | 628.86M | -101.45M | -1016.46M | 1.96M | 92.90M | -24.20M |
|
Free Cash Flow
|
| 21.75M | -27.82M | 6.71M | 45.47M | 35.05M | 26.50M | 14.57M | 51.12M | 0.98M | 82.57M | -49.94M | -12.97M | 23.75M | -50.19M | -27.60M | -22.96M | 0.58M | -433.84M | 45.84M | -1.32M | -44.42M | 89.26M | 3.42M | 72.86M | -7.34M | 58.81M | 21.91M | 117.85M | 65.28M | 92.69M | 5.88M | 117.79M | 88.81M | 82.57M | 23.06M | 70.59M | 8.46M | 37.79M | 24.11M | 51.75M | 33.36M | 51.57M | 12.83M | 18.83M | 43.29M | 51.41M | 37.98M | 71.49M | 45.29M | -2.81M | -83.44M | -82.42M | 41.77M | 46.25M | 14.18M | 37.84M | 37.94M | -14.84M | 20.14M | 4.16M | -107.18M | -31.16M | 2.48M | 15.44M | 0.84M |
|
Net Cash Flow
|
| -2.07M | 0.20M | -0.43M | -4.74M | 0.40M | -2.41M | 1.53M | -5.69M | 5.66M | 20.55M | -24.67M | 2.52M | 1.73M | 10.95M | -12.28M | 22.87M | -6.49M | 51.32M | 77.17M | 195.51M | -224.53M | -113.31M | 34.90M | -30.73M | -4.22M | 0.11M | 1.71M | -7.08M | 6.20M | 5.87M | 27.08M | 409.23M | -455.44M | 74.63M | -28.91M | 40.98M | -93.52M | 0.38M | -1.97M | -0.51M | 14.86M | -6.89M | 495.22M | -385.68M | -71.18M | 16.92M | 119.29M | -132.55M | 4.19M | -22.09M | -24.04M | 21.97M | -17.18M | -2.79M | 4.25M | 3.13M | 34.67M | 505.77M | -12.31M | 628.86M | -101.45M | -1016.46M | 1.96M | 92.90M | -24.20M |