|
Net Income
|
18.66M | 25.47M | 37.21M | -11.06M | 1.58M | 0.12M | -17.97M | -0.68M | 16.96M | 20.93M | 13.95M | 15.56M | 50.55M | 26.39M | 8.61M | -22.89M | -14.74M | 41.34M | -27.87M | 9.62M | 31.48M | 36.27M | 40.45M | 27.09M | 40.24M | 41.32M | -270.25M | 34.79M | 50.48M | 53.72M | 289.93M | 54.36M | 75.86M | 83.05M | 67.11M | 88.18M | 88.05M | 91.34M | 72.53M | 29.99M | -25.71M | 33.66M | -39.99M | 35.90M | 61.99M | 9.68M | 4.33M | 17.73M | 53.95M | 48.37M | -47.10M | -22.07M | 15.42M | 23.48M | 16.73M | 60.30M | 75.58M | 89.71M | 97.38M | 100.55M | 120.27M | 116.36M | 91.16M |
|
Share-based Compensation
|
| | | | | | | 1.30M | 1.10M | | | 1.30M | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.26M | | | | 0.24M | | | | 0.21M | | | | 0.20M | | | | 0.28M | | | | 0.22M | | | | 0.22M | | | | 0.23M | | | | 0.33M | | | | 0.20M | | | | 0.17M | | | | 0.07M | | | | 0.09M | | | | 0.07M | | | | 0.22M | | | | 0.55M |
|
Gains from Investment Securities
|
| -0.11M | -17.28M | 0.47M | 0.23M | -0.37M | -13.61M | -0.05M | -1.42M | 0.04M | -8.76M | 0.39M | 0.49M | 1.63M | 8.32M | 0.45M | -0.07M | 0.10M | 24.44M | 0.57M | 0.04M | 0.88M | -12.27M | 2.16M | -0.67M | 0.66M | -9.25M | 2.42M | 3.67M | -1.08M | 5.88M | 1.36M | 3.60M | -2.48M | 34.34M | -7.03M | 5.07M | -5.61M | 16.87M | 13.97M | 20.20M | 86.86M | -31.61M | 67.18M | -12.57M | -4.40M | 15.19M | 0.39M | 6.79M | 41.90M | -17.45M | -19.77M | 22.67M | -24.76M | 36.15M | 0.04M | 14.23M | 0.66M | 3.66M | -0.02M | 9.11M | 18.15M | -0.04M |
|
Non-cash Items
|
| | 3.47M | | | | 3.31M | | | | 3.03M | | | | 2.82M | | | | 2.32M | | | | 0.48M | | | | 0.26M | | | | 18.03M | | | | 9.25M | | | | 3.01M | | | | 0.06M | | | | 0.02M | | | | 0.01M | | | | | | | | | | | | |
|
Cash from Operations
|
| 134.92M | 78.74M | -8.39M | 59.72M | 110.08M | 0.73M | -1.92M | 111.26M | 134.82M | 44.66M | -13.84M | 143.11M | 122.13M | 38.48M | -34.30M | 66.78M | 153.88M | 103.76M | 35.21M | 133.60M | 144.73M | 103.78M | 34.54M | 193.49M | 171.28M | 107.35M | 143.94M | 187.84M | 200.51M | 151.84M | 165.90M | 184.93M | 222.31M | 229.41M | 154.91M | 207.21M | 220.34M | 138.56M | 269.48M | 222.80M | 56.42M | 84.86M | 231.59M | 267.10M | 188.27M | 144.87M | 20.51M | 194.77M | 128.26M | 136.84M | 150.20M | 182.82M | 178.88M | 224.43M | 157.65M | 165.31M | 183.60M | 185.90M | 171.02M | 257.06M | 280.78M | 231.50M |
|
Capital Expenditures
|
| 14.13M | 16.05M | 16.32M | 12.71M | 62.49M | 67.42M | 14.86M | 12.70M | 7.61M | 22.11M | 17.52M | 26.94M | 25.78M | 32.25M | 66.73M | 231.03M | 181.69M | 174.02M | 258.80M | 244.52M | 143.93M | 63.62M | 94.94M | 219.72M | 305.15M | 519.16M | 220.92M | 293.53M | 49.08M | 97.65M | 198.78M | 355.10M | 294.85M | 213.66M | 197.34M | 128.63M | 93.54M | 161.82M | 73.48M | 87.69M | 9.22M | 255.23M | 51.90M | 11.55M | 160.16M | 313.97M | 111.78M | 189.22M | 221.68M | 109.78M | 92.95M | 29.58M | 29.07M | 86.47M | 33.52M | 13.31M | 79.22M | 139.80M | 64.86M | 162.97M | 111.43M | 206.78M |
|
Sales of Property, Plant and Equipment
|
| 0.02M | 0.01M | 0.11M | 0.08M | | 0.00M | 0.63M | | 3.00M | 11.63M | 0.09M | 0.01M | 0.17M | 0.02M | | | 3.46M | 6.00M | 2.97M | 2.75M | 0.05M | 4.54M | | | | 1.16M | 36.51M | 14.14M | 0.43M | 0.92M | | | | | 0.04M | 21.02M | 4.54M | 0.40M | 1.37M | | 0.25M | 1.63M | 2.15M | 0.13M | 4.82M | 0.01M | 2.75M | 3.53M | 2.22M | 8.49M | 2.16M | 1.65M | 2.76M | 9.30M | 2.21M | 0.75M | 1.16M | 1.04M | 0.12M | 3.71M | 1.68M | 10.09M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 132.86M | 559.50M | 234.87M | 147.48M | 139.79M | 334.89M | 120.22M | 99.14M | 208.83M | 249.60M | 182.56M | 162.12M | 99.27M | 113.47M | 92.77M | 122.23M | 78.05M | 105.09M | 147.83M | 282.86M | 419.25M | 449.13M | 608.06M | 463.61M | 869.54M | 446.96M | 383.16M | 282.08M | 178.26M | 596.77M | 496.94M | 910.68M | 291.66M | 752.06M | 605.69M | 355.71M | 605.07M | 300.29M | 381.14M | 217.46M | 279.46M | 292.49M | 337.61M | 461.63M | 241.91M | 484.91M | 586.86M | 388.79M | 414.55M | 98.16M | 373.49M | 359.28M | 503.24M | 364.87M | 383.28M | 332.67M | 524.82M | 302.49M | 351.61M | 295.36M | 198.92M | 257.55M |
|
Cash from Investing Activities
|
| -70.61M | 52.61M | 74.31M | 22.50M | -162.65M | 54.29M | 5.71M | -48.53M | -78.17M | 12.63M | 54.38M | -89.08M | 48.70M | -79.97M | -45.55M | -175.08M | -171.99M | -192.61M | -236.71M | -187.00M | -232.66M | 86.66M | -1.07M | -312.11M | -537.54M | -326.35M | -248.91M | -279.43M | -166.71M | -56.28M | -100.07M | -447.66M | -194.62M | -241.05M | -76.91M | -172.14M | -56.24M | -351.74M | 54.99M | -125.61M | -190.82M | -422.02M | -121.41M | -60.97M | -214.40M | -301.74M | -124.67M | -431.92M | -307.98M | -40.33M | 3.03M | 66.96M | -8.99M | -84.23M | -0.55M | -75.44M | -43.01M | -109.63M | -66.11M | -306.55M | -146.55M | -132.63M |
|
Other financing activities
|
| | | | | | | | | 0.13M | 1.67M | | | 0.03M | 0.98M | -1.27M | 2.53M | -0.02M | -0.96M | 2.03M | 1.41M | 0.94M | 4.11M | 0.75M | 1.75M | 2.02M | 0.46M | 1.45M | 1.77M | 0.02M | 7.33M | 0.61M | 1.31M | 1.26M | 9.92M | 0.05M | 0.77M | 0.42M | 4.53M | 1.66M | 0.13M | 2.13M | 2.87M | | | | 8.19M | 0.41M | 0.81M | 0.73M | 7.21M | 0.11M | | | 17.02M | | | | 19.53M | | | | 18.54M |
|
Cash from Financing Activities
|
| -40.72M | -101.79M | -50.52M | -70.83M | -1.96M | -10.09M | -34.37M | -52.96M | -28.91M | -59.98M | -31.24M | -56.57M | -43.63M | -55.63M | -8.19M | 95.48M | 99.72M | 69.73M | 160.34M | 133.46M | 43.51M | -114.15M | 10.26M | 99.84M | 188.04M | 316.00M | 53.65M | 139.59M | -79.16M | -11.85M | 3.83M | 187.01M | 121.15M | 15.46M | -115.51M | -72.29M | -109.85M | -7.53M | -122.13M | 65.51M | 100.39M | 134.66M | -94.90M | -91.27M | -47.89M | 143.46M | 91.74M | 87.22M | 122.50M | -32.38M | -181.69M | -209.87M | -159.00M | -117.25M | -125.39M | -128.09M | -104.75M | -26.52M | -153.30M | -81.15M | -138.03M | -20.73M |
|
Dividends Paid - Common
|
| 2.25M | 2.24M | 2.24M | 2.09M | 2.09M | 2.05M | 2.03M | 2.04M | 2.05M | 2.06M | 2.06M | 2.08M | 2.08M | 2.05M | 2.05M | 2.06M | 2.06M | 2.02M | 2.05M | 2.07M | 2.07M | 2.08M | 2.04M | 2.06M | 2.57M | 2.59M | 2.59M | 4.14M | 4.14M | 4.15M | 4.14M | 5.21M | 5.21M | 5.19M | 5.14M | 6.16M | 6.11M | 6.06M | 6.04M | 7.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 23.59M | 29.56M | 15.40M | 11.39M | -54.53M | 44.93M | -30.58M | 9.77M | 27.74M | -2.69M | 9.30M | -2.53M | 127.20M | -97.11M | -88.03M | -12.81M | 81.60M | -19.12M | -41.17M | 80.06M | -44.42M | 76.29M | 43.73M | -18.78M | -178.22M | 97.00M | -51.32M | 48.00M | -45.36M | 83.71M | 69.66M | -75.72M | 148.83M | 3.82M | -37.50M | -37.22M | 54.25M | -220.70M | 202.34M | 162.70M | -34.02M | -202.50M | 15.28M | 114.85M | -74.02M | -13.41M | -12.42M | -149.93M | -57.22M | 64.13M | -28.46M | 39.91M | 10.90M | 22.95M | 31.70M | -38.22M | 35.85M | 49.75M | -48.39M | -130.64M | -3.80M | 78.14M |
|
Free Cash Flow
|
| 120.80M | 62.69M | -24.71M | 47.01M | 47.58M | -66.69M | -16.78M | 98.57M | 127.21M | 22.54M | -31.36M | 116.17M | 96.35M | 6.23M | -101.02M | -164.25M | -27.81M | -70.26M | -223.59M | -110.92M | 0.80M | 40.16M | -60.40M | -26.23M | -133.86M | -411.81M | -76.98M | -105.68M | 151.43M | 54.18M | -32.88M | -170.17M | -72.54M | 15.75M | -42.43M | 78.58M | 126.81M | -23.26M | 196.00M | 135.12M | 47.20M | -170.37M | 179.69M | 255.55M | 28.11M | -169.10M | -91.27M | 5.55M | -93.42M | 27.06M | 57.25M | 153.24M | 149.81M | 137.96M | 124.12M | 152.01M | 104.38M | 46.10M | 106.17M | 94.08M | 169.34M | 24.73M |
|
Net Cash Flow
|
| 23.59M | 29.56M | 15.40M | 11.39M | -54.53M | 44.93M | -30.58M | 9.77M | 27.74M | -2.69M | 9.30M | -2.53M | 127.20M | -97.11M | -88.03M | -12.81M | 81.60M | -19.12M | -41.17M | 80.06M | -44.42M | 76.29M | 43.73M | -18.78M | -178.22M | 97.00M | -51.32M | 48.00M | -45.36M | 83.71M | 69.66M | -75.72M | 148.83M | 3.82M | -37.50M | -37.22M | 54.25M | -220.70M | 202.34M | 162.70M | -34.02M | -202.50M | 15.28M | 114.85M | -74.02M | -13.41M | -12.42M | -149.93M | -57.22M | 64.13M | -28.46M | 39.91M | 10.90M | 22.95M | 31.70M | -38.22M | 35.85M | 49.75M | -48.39M | -130.64M | -3.80M | 78.14M |