|
Net Income
|
-5.30M | 0.09M | 0.06M | 0.00M | -0.00M | -0.10M | 0.01M | | | | | 10.29M | 13.32M | 16.73M | 19.43M | 15.64M | 17.27M | 47.17M | 22.20M | 13.51M | 18.11M | 21.82M | 15.67M | 33.84M | 23.31M | 42.75M | 110.78M | 25.12M | 73.84M | 72.06M | 22.44M | 21.20M | 28.57M | -10.14M | 30.31M | 21.49M | 22.08M | -24.86M | 25.93M | 64.21M | 12.81M | 22.48M | -14.61M | -29.65M | -20.91M | 13.76M | -2.34M | 2.57M | -0.13M | -13.33M | 11.54M | 18.95M | 18.59M | 22.29M | 17.41M | 22.93M | 23.59M | 26.49M | 22.64M | 20.79M | 22.94M | 23.62M | 24.12M | 17.60M | 28.30M | 29.13M |
|
Share-based Compensation
|
| 8.08M | 0.83M | 1.23M | 1.46M | 1.54M | 1.62M | 1.80M | 1.82M | 1.84M | 1.83M | 3.39M | 2.41M | 2.43M | 2.44M | 2.46M | 2.92M | 2.96M | 3.01M | 3.37M | 3.75M | 3.78M | 3.82M | 3.61M | 3.95M | 3.99M | 3.15M | 4.00M | 3.65M | 4.16M | 3.50M | 3.29M | 3.50M | 3.32M | 3.47M | 3.39M | 3.65M | 3.77M | 3.85M | 3.82M | 6.98M | 3.57M | 3.75M | 3.79M | 3.43M | 2.35M | 2.95M | 3.85M | 2.76M | 2.99M | 3.15M | 2.71M | 4.25M | 3.01M | 3.00M | 2.27M | 3.38M | 3.39M | 3.47M | 3.50M | 2.61M | 2.88M | 3.01M | 2.93M | 3.29M | 3.26M |
|
Gains from Investment Securities
|
| | -30.84M | 0.30M | | | 0.09M | 0.06M | 0.09M | 0.16M | 0.18M | 0.24M | 0.23M | 0.27M | 0.27M | 0.29M | 6.27M | 1.21M | | 1.36M | 1.34M | 1.47M | 11.35M | 2.72M | 2.82M | 3.27M | 3.33M | 2.71M | 4.76M | 0.24M | 3.09M | 6.95M | 1.01M | 0.42M | 2.31M | -2.97M | 7.30M | -12.40M | -0.88M | -2.94M | -1.54M | -3.73M | -1.26M | -2.84M | -2.17M | 5.75M | 2.75M | -5.40M | -1.30M | -4.91M | 20.85M | 2.47M | 2.30M | 2.02M | 1.92M | 5.65M | 1.19M | 0.12M | 1.41M | 10.52M | | 0.14M | 1.36M | 7.26M | 0.42M | 0.18M |
|
Asset Writedowns and Impairment
|
| | | 0.73M | -0.56M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.04M | -18.04M | | | 49.74M | | | | | 37.60M | 45.70M | 6.18M | | 19.20M | | | | 7.00M | | | | | | | | | | | | | 4.25M | | |
|
Cash from Operations
|
| 37.65M | 31.86M | 28.73M | 25.36M | 43.11M | 21.30M | 31.09M | 28.79M | 44.95M | 31.22M | 42.60M | 40.21M | 46.38M | 36.57M | 35.31M | 40.06M | 61.62M | 50.49M | 42.70M | 41.62M | 64.44M | 40.02M | 55.38M | 46.35M | 74.35M | 45.74M | 54.03M | 50.99M | 72.75M | 61.55M | 56.60M | 54.15M | 70.86M | 71.55M | 50.00M | 65.36M | 64.60M | 78.35M | 33.21M | 59.56M | 66.19M | 61.48M | 27.34M | -13.10M | 77.79M | 72.78M | 31.28M | 60.33M | 52.34M | 73.77M | 18.85M | 70.22M | 33.67M | 91.22M | 25.57M | 73.34M | 53.19M | 77.50M | 31.08M | 72.78M | 65.17M | 91.64M | 41.44M | 82.01M | 74.30M |
|
Amortizatization of Intangibles
|
| -0.02M | -0.08M | -0.21M | -0.01M | 0.02M | 0.02M | 0.02M | 0.02M | -0.10M | -0.26M | -0.25M | -0.25M | -0.25M | -0.25M | -0.26M | -0.25M | -0.25M | -0.12M | -0.09M | -0.09M | -0.09M | -0.33M | 0.01M | -0.09M | 0.14M | 0.19M | 0.96M | 0.12M | 0.09M | 0.13M | 0.12M | 0.12M | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.08M | 0.12M | 0.11M | 0.12M | 0.12M | 0.13M | 0.14M | 0.14M | 0.15M | 0.24M | 0.09M | 0.17M | 0.18M | 0.19M | 0.20M | 0.20M | 0.21M | -3.80M |
|
Amortization of Deferred Charges
|
| 0.35M | 0.33M | 0.34M | 0.32M | 0.26M | 0.37M | 0.47M | 0.48M | 0.59M | 0.60M | 0.56M | 0.58M | 0.58M | 0.59M | 0.60M | 0.60M | 0.59M | 0.40M | 0.55M | 0.55M | 0.55M | 0.75M | 0.60M | 0.60M | 0.69M | 0.83M | 0.74M | 0.76M | 0.84M | 0.89M | 0.88M | 0.87M | 0.89M | 0.66M | 0.78M | 0.75M | 0.75M | 0.82M | 0.75M | 0.75M | 0.75M | 0.76M | 0.76M | 0.83M | 1.00M | 1.01M | 1.17M | 1.15M | 0.85M | 0.85M | 0.76M | 0.78M | 0.76M | 0.82M | 0.81M | 0.79M | 0.80M | 0.81M | 0.83M | 0.86M | 0.91M | 0.89M | 0.94M | 0.92M | 0.94M |
|
Depreciation & Amortization (CF)
|
| 20.16M | 20.24M | 26.53M | 17.11M | 16.80M | 17.65M | 17.96M | 17.86M | 22.96M | 25.23M | 25.52M | 24.92M | 24.81M | 23.44M | 22.29M | 22.17M | 24.22M | 27.06M | 26.06M | 25.20M | 25.77M | 25.40M | 23.99M | 24.27M | 28.79M | 26.89M | 26.57M | 26.31M | 29.20M | 33.28M | 31.29M | 32.91M | 30.98M | 32.57M | 33.12M | 32.69M | 32.85M | 33.05M | 31.76M | 31.15M | 30.10M | 30.30M | 29.42M | 28.65M | 29.90M | 29.18M | 28.15M | 27.73M | 26.94M | 27.18M | 26.24M | 26.22M | 25.45M | 34.00M | 25.89M | 25.39M | 25.37M | 32.23M | 33.86M | 34.17M | 35.38M | 35.28M | 37.15M | 36.61M | 37.10M |
|
Change in Accured Expenses
|
| 4.73M | -3.00M | -3.45M | -5.99M | 17.17M | -8.69M | 1.32M | -6.40M | 16.97M | -8.61M | 5.37M | -5.26M | 8.22M | -4.47M | -3.41M | -3.13M | 10.44M | 5.09M | -3.33M | -8.21M | 16.40M | -9.55M | 2.85M | -7.70M | 15.81M | -8.63M | -0.97M | -6.37M | 10.12M | 0.42M | -0.84M | -8.36M | 9.85M | 0.57M | -11.64M | 2.80M | 5.37M | 11.10M | -24.98M | 6.59M | 8.58M | 5.48M | -25.33M | 9.76M | 16.62M | -0.00M | -12.93M | 0.46M | 5.62M | 21.79M | -32.53M | 12.08M | 4.34M | 17.58M | -35.35M | 16.98M | 0.71M | 11.14M | -37.31M | 14.49M | 2.26M | 23.76M | -22.93M | 12.00M | 3.83M |
|
Capital Expenditures
|
| 4.14M | 17.26M | -10.23M | 36.93M | 28.90M | 21.90M | 15.25M | 118.75M | 128.49M | 3.72M | 8.34M | 11.61M | 11.21M | 10.13M | 8.49M | 17.65M | 14.43M | 6.86M | 13.27M | 30.43M | 46.55M | 55.64M | 51.04M | 60.19M | 69.90M | 57.58M | 34.90M | 33.69M | 43.63M | 52.85M | 35.53M | 53.23M | 43.85M | 33.62M | 19.71M | 21.50M | 12.14M | 10.90M | 9.91M | 12.50M | 12.81M | 12.68M | 10.55M | 5.92M | 6.60M | 5.49M | 7.36M | 4.48M | 11.85M | 21.50M | 5.87M | 19.85M | 20.03M | 31.56M | 25.94M | 45.89M | 48.24M | 139.62M | 24.82M | 24.27M | 24.34M | 27.01M | 164.19M | 2.41M | 16.40M |
|
Sales of Property, Plant and Equipment
|
| 1.58M | | 0.60M | | 1.42M | | 0.72M | | -0.00M | | | | | | | | | | | 0.55M | 1.23M | 37.21M | 15.49M | | 43.30M | 105.79M | 25.79M | | 2.92M | | | 39.21M | | | | | | | 128.25M | | 0.26M | | | | 7.63M | 1.01M | 9.40M | | | 1.90M | | 14.61M | | 20.50M | 3.07M | 0.75M | -0.40M | | 1.88M | 0.67M | 2.80M | 0.70M | 1.04M | 15.60M | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | 1.26M | 1.32M | 1.71M | 2.34M | 59.96M | 4.84M | 4.61M | 9.88M | 7.55M | 4.39M | 3.48M | 6.32M | 46.07M | 3.31M | 3.02M | 9.69M | 9.06M | 4.49M | 9.42M | 2.75M | 8.58M | 8.16M | 4.15M | 2.24M | 3.28M | 3.49M | -0.40M | 1.62M | 4.35M | 7.63M | 5.73M | 2.66M | 3.55M | 3.35M | 3.18M | 1.56M | 3.94M | 2.56M | 1.52M | 0.02M | 3.08M | 1.00M | 0.61M | 1.22M | 0.93M | 1.30M | 0.97M | 1.62M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.61M | 19.50M | 17.58M | 9.90M | 3.96M | 1.45M | 5.53M | 2.21M | | | | |
|
Cash from Investing Activities
|
| -3.55M | -18.26M | -10.16M | -23.50M | -28.42M | -24.76M | -24.17M | -157.95M | -140.47M | -38.49M | -30.97M | -38.09M | -23.00M | -55.85M | -17.67M | -52.95M | -86.86M | -16.75M | -48.21M | -64.95M | -89.45M | 14.03M | -49.57M | -67.91M | -65.97M | -38.37M | 100.84M | -74.98M | -65.35M | -127.32M | -39.13M | -15.92M | -34.00M | -28.49M | -14.08M | -14.62M | -8.11M | -3.21M | 127.27M | -10.94M | -8.39M | -8.65M | -6.38M | -10.44M | 4.53M | -6.48M | 2.72M | 1.29M | -5.94M | -20.81M | -3.34M | -4.75M | -23.28M | -67.45M | -1.87M | -33.16M | -52.10M | -322.42M | -26.30M | -21.34M | -19.71M | -110.66M | -175.70M | -9.83M | -36.08M |
|
Other financing activities
|
| 0.44M | | -0.01M | 2.50M | 0.11M | 3.99M | 0.05M | 0.10M | 0.14M | 3.14M | 2.48M | 0.04M | | 0.06M | 0.06M | 0.00M | -0.02M | 3.96M | 0.04M | -0.02M | 0.76M | 3.13M | 0.19M | 0.53M | 0.04M | 2.07M | 0.08M | 1.80M | 2.36M | 1.25M | 0.05M | | 2.85M | -0.05M | 2.61M | 0.01M | | 1.81M | 0.07M | | | 0.05M | 0.07M | 1.73M | 0.04M | 0.05M | 0.08M | 0.05M | 8.58M | 0.05M | 0.23M | -0.23M | | | | | | 0.13M | 0.08M | | | 6.80M | | | |
|
Long-Term Debt Issuances
|
| 39.95M | 82.95M | 103.10M | 382.13M | 82.30M | 335.50M | 67.95M | 238.90M | 178.50M | 390.99M | 341.78M | 90.95M | 58.74M | 94.32M | 80.25M | 219.96M | 199.80M | 243.60M | 133.10M | 138.50M | 138.70M | 247.50M | 118.34M | 183.92M | 107.14M | 127.60M | 320.45M | 189.10M | 223.90M | 112.20M | 128.85M | 197.40M | 217.61M | 175.66M | 149.20M | 146.40M | 96.30M | 100.00M | 135.20M | 72.30M | 67.90M | 7.47M | 599.80M | | 7.60M | | | | 394.21M | | | | | 36.56M | | | | 83.00M | 117.00M | 102.00M | 43.00M | | 160.00M | 45.00M | 65.00M |
|
Long-Term Debt Repayments
|
| 174.20M | 79.25M | -103.20M | 568.20M | 78.30M | 230.30M | 61.70M | 73.33M | 195.54M | 20.00M | 328.43M | 0.50M | 0.50M | 0.50M | 84.31M | 182.24M | 147.25M | 308.57M | 103.29M | 95.09M | 91.00M | 273.62M | 99.74M | 131.15M | 93.71M | 133.10M | 247.05M | 193.60M | 287.10M | 247.20M | 117.50M | 168.63M | 170.54M | 115.75M | 129.70M | 150.30M | 116.90M | 158.00M | 265.30M | 68.80M | 82.30M | 11.57M | 34.20M | 200.00M | 407.43M | | | | | | | | | | | | | 70.00M | 84.00M | 113.00M | 78.00M | | 21.00M | 92.00M | 97.00M |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 113.00M | 78.00M | | 21.00M | | |
|
Shares Issued
|
| 116.05M | | 0.67M | 0.03M | 0.19M | 0.21M | | 0.04M | 117.40M | -0.07M | 0.05M | 0.20M | 0.13M | 0.11M | 0.12M | 0.22M | -0.01M | 0.30M | 0.26M | 0.37M | 0.27M | 0.01M | 0.23M | 0.15M | 0.06M | 0.34M | 0.12M | 0.92M | 0.65M | 0.06M | 0.05M | | | | | | | | | | | | | | | | 128.66M | 52.22M | 6.09M | | 0.01M | | | -0.04M | 0.01M | 0.03M | 2.43M | 86.39M | 0.44M | 0.10M | 23.54M | 90.47M | 0.04M | 0.01M | 68.84M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.35M | 10.01M | -0.00M | 10.00M | 10.00M | | | | 10.00M | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 17.80M | 19.13M | 19.19M | 19.44M | 19.44M | 20.04M | 18.10M | 18.69M | 19.61M | 19.64M | 19.64M | 20.73M | 20.73M | 20.73M | 20.73M | 22.31M | 22.30M | 26.16M | 22.62M | 24.22M | 24.22M | 24.23M | 24.18M | 28.75M | 28.75M | 28.75M | 49.95M | 32.87M | 32.85M | 32.85M | 33.84M | 34.77M | 34.25M | 34.11M | 34.10M | 34.81M | 34.64M | 34.65M | 34.65M | 35.22M | 35.02M | 34.79M | 34.78M | 35.28M | | | 16.92M | 17.95M | 18.51M | 22.47M | 19.32M | 20.94M | 20.94M | 26.84M | 24.62M | 25.84M | 25.84M | 32.07M | 29.57M | 30.10M | 30.10M | 35.58M | 32.23M | 33.14M | 33.14M |
|
Cash from Financing Activities
|
| -34.82M | -14.75M | -18.63M | -1.56M | -15.35M | 6.38M | -11.90M | 146.82M | 80.78M | 11.51M | -8.73M | -1.06M | -25.70M | 20.07M | -25.26M | 15.59M | 30.23M | -27.63M | 7.38M | 19.56M | 22.94M | -47.91M | -6.65M | 23.84M | -4.19M | -6.15M | -158.14M | 32.27M | -8.59M | -69.00M | -22.47M | -37.10M | -36.38M | -45.73M | -38.57M | -49.88M | -56.33M | -70.42M | -167.90M | -42.84M | -60.56M | -40.83M | 562.90M | -238.19M | -401.06M | -1.25M | 82.96M | -155.72M | -10.85M | -34.77M | -23.91M | -24.10M | -23.81M | 7.66M | -33.01M | -29.64M | -25.68M | 69.05M | -9.34M | -50.82M | -43.33M | 55.15M | 97.61M | -72.71M | 2.03M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | -0.02M | 0.06M | 0.06M | -1.37M | -0.01M | 0.12M | -0.30M | -0.33M | -0.38M | 0.05M | -0.46M | -0.31M | 0.59M | -0.05M | -0.01M | -0.22M | 0.00M | 0.01M | -0.06M | -0.00M | -0.03M | -0.03M | -0.01M | -0.05M | -0.01M | -0.01M | -0.02M | 0.01M | -0.02M | -0.18M | -0.01M | -0.01M | -0.06M | -0.01M | -0.06M | -0.05M | -0.01M | -0.02M | -0.07M | -0.02M | 0.01M | -0.36M | 0.04M | 0.20M | -0.09M | 0.30M | -0.14M | -0.20M | -0.19M | 0.13M | 0.24M |
|
Change in Cash
|
| -0.75M | -1.16M | -0.18M | 0.42M | -0.67M | 2.93M | -5.03M | 17.72M | -14.76M | 4.26M | 2.89M | 1.07M | -2.32M | 0.80M | -7.68M | 2.78M | 5.07M | 4.74M | 1.86M | -3.86M | -2.42M | 6.05M | -2.21M | 3.31M | 3.73M | 0.91M | -2.72M | 8.27M | -1.21M | -135.00M | -5.04M | 1.09M | 0.42M | -2.62M | -2.71M | 0.80M | 0.22M | 4.68M | -7.47M | 5.76M | -2.71M | 12.01M | 583.84M | -261.91M | -318.74M | 65.04M | 116.89M | -94.11M | 35.50M | 18.14M | -8.41M | 41.34M | -13.48M | 31.42M | -9.30M | 10.18M | -24.54M | -175.77M | -4.64M | 0.92M | 1.99M | 35.94M | -36.84M | -0.41M | 40.49M |
|
Free Cash Flow
|
| 33.50M | 14.59M | 38.96M | -11.57M | 14.21M | -0.60M | 15.84M | -89.96M | -83.54M | 27.50M | 34.26M | 28.60M | 35.16M | 26.44M | 26.82M | 22.41M | 47.18M | 43.63M | 29.43M | 11.19M | 17.88M | -15.63M | 4.34M | -13.84M | 4.45M | -11.84M | 19.14M | 17.30M | 29.11M | 8.70M | 21.08M | 0.92M | 27.01M | 37.93M | 30.29M | 43.87M | 52.46M | 67.45M | 23.31M | 47.07M | 53.39M | 48.80M | 16.79M | -19.02M | 71.19M | 67.29M | 23.92M | 55.85M | 40.50M | 52.27M | 12.99M | 50.37M | 13.63M | 59.66M | -0.37M | 27.45M | 4.95M | -62.12M | 6.26M | 48.51M | 40.83M | 64.64M | -122.75M | 79.60M | 57.90M |
|
Net Cash Flow
|
| -0.73M | -1.16M | -0.07M | 0.30M | -0.67M | 2.92M | -4.97M | 17.67M | -14.74M | 4.24M | 2.89M | 1.07M | -2.32M | 0.79M | -7.62M | 2.70M | 4.99M | 6.12M | 1.88M | -3.77M | -2.07M | 6.13M | -0.84M | 2.27M | 4.19M | 1.22M | -3.27M | 8.28M | -1.20M | -134.77M | -5.00M | 1.13M | 0.47M | -2.67M | -2.65M | 0.86M | 0.16M | 4.72M | -7.41M | 5.78M | -2.75M | 11.99M | 583.86M | -261.73M | -318.74M | 65.05M | 116.95M | -94.10M | 35.56M | 18.18M | -8.40M | 41.36M | -13.42M | 31.43M | -9.31M | 10.54M | -24.58M | -175.88M | -4.55M | 0.62M | 2.13M | 36.14M | -36.65M | -0.54M | 40.25M |