|
Net Income
|
-0.29M | -0.70M | -11.83M | 12.57M | 1.92M | 2.40M | 35.48M | 0.53M | 1.87M | 46.09M | 1.12M | 1.12M | 6.63M | 0.90M | 0.95M | 9.74M | 6.47M | 5.94M | 13.79M | 5.84M | 85.60M | 114.73M | 16.50M | 18.82M | 12.98M | | 58.60M | 162.99M | 4.20M | 206.50M | 0.30M | 238.12M | 44.71M | 32.40M | 40.69M | 47.23M | 23.52M | -14.10M | -2.50M | -36.98M | -1.05M | | 3.54M | -19.24M | 72.64M | 64.88M | 26.10M | | 163.20M | 155.83M | 150.34M | 119.97M | 133.19M | 149.73M | 156.11M | 154.63M | -38.36M | 142.22M | 117.25M | 125.29M | 18.39M | 133.10M | 134.01M | 154.38M | 199.60M | 196.97M | 178.37M | 217.44M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 2.60M | 2.50M | 11.00M | 6.90M | 2.30M | 2.30M | 13.00M | 8.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
-6.57M | -0.52M | 0.06M | 1.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments
|
13.07M | 16.83M | 16.59M | 109.36M | 15.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
9.25M | -2.69M | 22.70M | 66.63M | 10.33M | 126.77M | 0.52M | 4.49M | 148.26M | -87.94M | 35.29M | 14.31M | 105.63M | 26.19M | 27.70M | 55.65M | 50.00M | -2.31M | 38.22M | 30.14M | 18.97M | 71.45M | 46.66M | 164.82M | 83.77M | 25.36M | 18.65M | 33.93M | 14.92M | 149.36M | -8.72M | -3.13M | -23.25M | 116.43M | 19.52M | 276.55M | 51.16M | 203.15M | 44.53M | 101.59M | 389.12M | | | | 102.78M | 12.19M | -57.47M | 12.81M | 119.71M | | -3.90M | 421.53M | 11.40M | 123.97M | 11.23M | 37.92M | 22.98M | 23.99M | 72.55M | 64.96M | 23.83M | | | 79.28M | 36.79M | 10.23M | | 37.15M |
|
Non-cash Items
|
-2.59M | 5.71M | -1.96M | -3.70M | -10.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
55.45M | 96.92M | 62.44M | -179.42M | 66.68M | 85.97M | 101.39M | 67.01M | 76.66M | 100.19M | 60.85M | 69.42M | 56.83M | 141.10M | 72.26M | 76.56M | 89.56M | 120.13M | 100.84M | 75.67M | 88.15M | 188.41M | 100.64M | 113.17M | 90.96M | 142.50M | 89.54M | 203.49M | 114.09M | 259.29M | 135.41M | 135.22M | 113.15M | 197.70M | 101.40M | 130.75M | 94.55M | 151.67M | 71.33M | 123.99M | 62.31M | 155.60M | 81.52M | 77.04M | 42.03M | 182.28M | 103.64M | 226.29M | 18.60M | 84.66M | 87.75M | 64.97M | 81.40M | 101.03M | 67.19M | 26.46M | 42.35M | 61.64M | 77.35M | 48.16M | -24.68M | 79.37M | 16.72M | 58.17M | 6.71M | 54.49M | -6.78M | 28.49M |
|
Amortization of Deferred Charges
|
1.44M | 1.48M | 3.07M | 1.97M | 2.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
8,200.40M | 8,226.38M | 8,214.23M | 8,257.10M | 8,387.10M | | | 555.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 60.10M | 62.20M | 59.57M | 55.37M | 60.14M | 62.04M | 67.98M | 68.38M | 76.20M | 79.75M | 80.66M | 81.36M | 87.92M | 101.59M | 85.15M | 87.88M | 91.80M | 92.77M | 93.68M | 100.35M | 101.85M | 104.12M | 114.95M | 205.52M | 153.34M | 114.42M | 187.24M | 432.48M | 117.48M | 108.41M | 98.89M | 136.49M | 95.74M | 87.68M | 72.92M | 71.46M | 73.38M | 72.14M | 71.08M | 72.17M | 73.58M | 67.18M | 70.78M | 98.60M | 95.67M | 60.41M | 66.77M | 60.65M | 51.62M | 49.35M | 48.93M | 48.83M | 50.51M | 75.72M | 80.80M | 71.49M | 52.79M | 50.56M | 50.12M | 53.92M | 54.84M | 55.17M | 66.19M | 61.90M | 64.94M | 69.74M |
|
Change in Receivables
|
| | -4.72M | -4.82M | -0.41M | -3.48M | 7.25M | -3.62M | -1.02M | 1.87M | 2.29M | 1.59M | -0.01M | 5.02M | 3.49M | 2.50M | -7.41M | 2.51M | 7.91M | 4.55M | -11.90M | 6.01M | 13.23M | -9.31M | -7.10M | 13.92M | 1.67M | -2.09M | -7.83M | 3.01M | 2.11M | -2.07M | -1.27M | -0.17M | 3.77M | 3.40M | 1.85M | -1.45M | -3.58M | -3.78M | 4.76M | -3.65M | 6.46M | -2.60M | 44.96M | 12.37M | -14.26M | -26.00M | 4.14M | -1.65M | 9.33M | 8.73M | -13.67M | -1.09M | 6.97M | -6.57M | 0.97M | 2.84M | -0.95M | -1.13M | 3.17M | 5.14M | 4.38M | -0.89M | 6.05M | -5.53M | 4.04M | -4.76M |
|
Change in Account Payables
|
| | 1.54M | -8.32M | 12.29M | 4.41M | -6.43M | -13.98M | -5.83M | 0.51M | 18.02M | -1.99M | 4.12M | 5.49M | 1.70M | -1.92M | 0.87M | 0.92M | 21.84M | -25.11M | -1.82M | 14.79M | 4.47M | -25.24M | -20.23M | 3.24M | 23.11M | 2.52M | -20.63M | -13.01M | 5.55M | -7.54M | -16.33M | 5.02M | 12.08M | -13.21M | 18.89M | 3.98M | -2.15M | -16.30M | -12.91M | 18.21M | 13.44M | -44.33M | -13.88M | 53.20M | 3.94M | 88.92M | -38.64M | -21.95M | 6.58M | -12.38M | 28.05M | -8.28M | 1.58M | -52.18M | 4.66M | -1.96M | 20.96M | -11.68M | -50.00M | -10.37M | 3.08M | -17.21M | -8.18M | 4.81M | -7.57M | -15.92M |
|
Change in Accured Expenses
|
-2.18M | 38.18M | 44.74M | -8.32M | 12.29M | | | | | | | | | | | -4.37M | | | | 84.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
17.57M | 20.78M | 24.47M | 28.16M | 13.86M | 20.74M | 149.16M | 86.86M | 21.40M | 310.58M | | 114.78M | 145.56M | 102.91M | 156.85M | 139.25M | 48.50M | 13.03M | 47.32M | 485.75M | 48.21M | 160.40M | 502.82M | 328.09M | 47.12M | 75.40M | 2,452.17M | 78.62M | 62.50M | 94.62M | 112.06M | 142.77M | 101.09M | 64.17M | 86.64M | 84.09M | 51.63M | 44.95M | 67.17M | -163.75M | 9.35M | -0.33M | 1.02M | -3.98M | 0.60M | 6.05M | 5.34M | -10.33M | 15.21M | -6.30M | 7.77M | -9.10M | 8.70M | 1.59M | 8.22M | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 111.30M | 39.59M | 9.65M | | 23.09M | 3.01M | 44.27M | 108.12M | 5.85M | | 212.85M | 8.91M | 109.20M | 148.88M | 99.35M | 463.17M | 485.54M | 6.06M | 580.58M | 144.61M | 139.59M | 1,776.72M | 503.53M | 56.11M | 3.00M | 58.25M | 99.40M | 532.15M | 409.87M | 350.47M | 132.01M | 338.65M | 14.49M | 124.04M | 0.42M | 69.35M | 91.16M | 158.66M | 83.22M | 779.35M | 62.80M | 335.37M | 143.09M | 110.33M | 91.99M | 261.86M | | 272.51M | | 97.56M | 450.04M | 10.01M | 26.42M | 430.72M | 21.01M | 250.87M | 93.52M | 2.41M | 116.24M | 118.27M |
|
Divestments
|
6.48M | 6.85M | 13.30M | 12.21M | 8.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.69M | 397.76M | 332.54M | 20.61M | 16.09M | 48.89M | 27.24M | 49.52M | 41.81M | 31.01M | 36.06M | 31.68M | 71.55M | -4.81M | 32.57M | 62.17M | 9.46M | 35.75M | 48.51M | 7.18M |
|
Change in Acquisitions & Divestments
|
| | -15.26M | -184.99M | -40.32M | -49.11M | -37.58M | -56.01M | 103.43M | -18.90M | -338.79M | -78.22M | -8.63M | -66.58M | -97.20M | 358.19M | 134.81M | 297.86M | 39.65M | 185.45M | 0.52M | 59.89M | 288.91M | 227.61M | 26.95M | 82.83M | 262.30M | 148.13M | 272.25M | 146.12M | 248.88M | 237.27M | 411.97M | 251.17M | 44.54M | -652.55M | 261.64M | 55.70M | 236.00M | -553.34M | 218.88M | 108.51M | 315.24M | -642.63M | | | | | 4.53M | | | | | | 11.46M | 4.16M | | | | | | | | | 10.97M | 42.13M | 7.00M | |
|
Cash from Investing Activities
|
3.24M | 21.93M | -62.58M | 49.29M | -60.24M | 307.14M | -71.91M | -156.18M | 34.15M | -98.88M | -436.79M | -232.34M | -294.19M | -263.86M | -265.36M | -340.00M | -169.08M | 126.35M | -199.82M | -385.89M | -71.80M | -246.24M | -507.22M | 28.43M | 230.30M | -488.23M | -1728.49M | -279.49M | 338.86M | 1,787.89M | 278.43M | -431.79M | 17.32M | -254.91M | 162.03M | 97.57M | 456.00M | -187.94M | 232.17M | 181.43M | -291.84M | -174.56M | 225.50M | 355.39M | -129.42M | 533.24M | -28.80M | 681.41M | 20.18M | 621.34M | 245.36M | 106.70M | 13.50M | 121.83M | 137.99M | 152.49M | -66.37M | 27.50M | 310.55M | -100.34M | -3.71M | 125.52M | -159.28M | 156.23M | -176.27M | 131.78M | 3.39M | -289.70M |
|
Other financing activities
|
3,087.12M | 3,481.52M | 3,489.04M | 3,525.90M | 3,542.20M | | | 255.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.54M | | | | | | | | | | | | | | | | 0.06M | 0.29M | 0.13M | 0.97M | 0.65M | 23.54M | 60.91M | 109.19M |
|
Long-Term Debt Issuances
|
1.11M | 29.32M | 155.97M | 288.60M | 250.00M | | 53.31M | 367.69M | 458.55M | 266.53M | 675.99M | 500.00M | 300.00M | 813.50M | | 637.98M | 980.33M | | | 276.84M | 603.00M | 998.60M | 400.00M | 150.00M | 665.00M | 390.00M | 1,075.00M | 385.00M | 520.00M | 180.00M | 560.30M | 65.00M | 778.45M | 294.36M | 375.00M | 1,336.80M | 455.00M | 1,020.00M | 730.00M | 915.00M | 520.00M | 420.00M | 150.00M | 220.00M | 1,125.00M | 150.00M | | 220.00M | 530.00M | 40.00M | 355.00M | 563.00M | 320.00M | 12.00M | 792.00M | 400.00M | 143.00M | 80.00M | 135.00M | 180.00M | 130.00M | 570.00M | 220.00M | 250.00M | 420.00M | 60.00M | 180.00M | 440.07M |
|
Long-Term Debt Repayments
|
6.88M | 549.74M | 69.59M | -1251.21M | 495.46M | 297.08M | 81.40M | 172.69M | 693.37M | 269.02M | 430.75M | 650.00M | 352.45M | 488.34M | 225.00M | 511.96M | 199.96M | 205.01M | 174.00M | 441.25M | 440.69M | 80.00M | 285.30M | 580.60M | 530.00M | 205.01M | 731.00M | 240.00M | 994.30M | 670.00M | 605.31M | 65.00M | 277.80M | 597.90M | 395.11M | | 495.00M | 660.00M | 845.00M | | 230.00M | 540.00M | 485.00M | | 315.00M | 500.00M | 760.00M | | 10.00M | 670.00M | 485.00M | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | -387.05M | 83.61M | 12.16M | 1.82M | 0.26M | 0.29M | 161.71M | 257.75M | 96.89M | -0.18M | 122.95M | 78.35M | | -222.26M | 4.55M | 4.45M | 32.74M | 248.97M | 8.99M | 10.79M | 22.92M | 142.62M | 113.40M | 11.60M | -0.20M | -0.03M | 1.26M | 3.17M | 7.97M | 2.71M | 8.81M | 2.90M | 0.77M | 11.06M | 0.77M | 4.93M | 9.99M | 13.36M | 0.05M | 0.22M | 0.04M | 0.03M | 0.17M | 0.20M | 0.20M | 0.44M | 0.35M | 0.12M | 0.15M | 0.94M | 0.09M | 0.11M | 0.14M | 0.19M | 0.18M | 0.16M | 0.10M | 0.09M | 0.08M | 0.04M | 14.17M | 372.50M | -0.87M | | | -0.22M |
|
Shares Repurchased
|
| | | | | | | | | | 0.12M | -3.45M | 11.16M | | 6.31M | 70.05M | 17.29M | | | | 16.58M | 6.48M | 3.33M | 5.26M | 37.41M | 0.58M | 3.61M | 14.09M | 7.15M | 4.64M | 0.95M | 19.06M | 13.11M | 198.49M | 138.39M | 456.31M | 382.68M | 342.02M | 35.38M | 219.47M | 34.24M | 75.07M | 65.69M | 209.39M | 219.58M | 132.47M | 29.94M | 146.49M | 84.09M | 94.58M | 101.96M | 60.78M | 151.20M | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | -0.09M | -0.09M | 122.17M | -0.15M | | 0.02M | | | | | | | | | -0.03M | 0.02M | 0.03M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | 0.03M | | | | 2.00M | 0.20M | | | | 0.44M | 2.41M | 0.15M | 0.30M | | 0.12M | | 0.15M | 0.15M | 0.20M | | 0.86M | 15.14M | | | 3.00M | 19.39M | 40.41M | 22.95M | | 3.63M | | | 2.41M | 17.97M | 0.00M | -0.00M | | | 11.70M | | | | | | 2.50M | | | | |
|
Dividends Paid - Common
|
26.44M | 26.38M | 12.75M | -57.74M | 12.84M | 15.39M | 15.38M | 15.38M | 15.68M | 15.98M | 16.02M | 16.18M | 28.45M | 30.70M | 32.12M | 29.97M | 38.59M | 40.94M | 33.66M | 35.22M | 51.65M | 51.29M | 51.96M | 52.07M | 62.90M | 64.41M | 64.61M | 65.46M | 78.10M | 78.13M | 78.57M | 79.28M | 84.18M | 84.50M | 83.02M | 81.84M | 81.73M | 78.97M | 76.31M | 76.22M | 77.40M | 77.06M | 76.34M | 75.58M | 79.66M | 73.81M | 70.67M | 69.85M | 69.77M | 68.60M | 66.76M | 65.94M | 66.34M | 65.22M | 65.57M | 65.01M | 57.37M | 57.61M | 57.94M | 58.01M | 54.14M | 54.32M | 54.33M | 56.04M | 60.20M | 60.20M | 60.59M | 61.65M |
|
Cash from Financing Activities
|
345.45M | -573.11M | -42.55M | 264.01M | -182.50M | -221.19M | -98.26M | 151.19M | -209.63M | 154.91M | 380.21M | -93.40M | 232.83M | 245.88M | 98.66M | 291.06M | 109.64M | -267.62M | 109.11M | 307.81M | 224.12M | -81.23M | 352.00M | -113.71M | -271.89M | 230.86M | 1,667.42M | 87.04M | -392.14M | -2087.16M | -284.17M | 27.07M | 38.81M | -101.12M | -295.11M | -327.54M | -422.31M | 37.99M | -424.89M | -284.90M | 246.13M | -35.60M | -331.62M | -407.55M | 466.98M | -235.25M | -871.68M | -839.35M | -9.97M | -791.11M | -303.67M | -180.62M | -124.56M | -253.12M | -97.17M | -179.97M | -2.77M | -135.35M | -389.63M | 78.37M | 11.37M | -207.57M | 141.87M | -197.89M | 174.95M | -180.48M | 17.62M | 240.66M |
|
Change in Cash
|
-293.24M | 243.11M | -42.70M | 110.12M | -176.06M | 171.92M | -68.77M | 62.03M | -98.82M | 156.22M | 4.28M | -256.31M | -4.53M | 123.13M | -94.44M | 27.62M | 30.12M | -21.14M | 10.13M | -2.41M | 240.47M | -139.06M | -54.58M | 27.89M | 49.36M | -114.87M | 28.46M | 11.04M | 60.81M | -39.98M | 129.67M | -269.51M | 169.28M | -158.33M | -31.67M | -99.23M | 128.24M | 1.72M | -121.39M | 20.52M | 16.60M | -54.56M | -24.60M | 24.89M | 379.59M | 480.26M | -796.83M | 68.35M | 28.81M | -85.11M | 29.43M | -8.95M | -29.67M | -30.26M | 108.02M | -1.02M | -26.79M | -46.20M | -1.74M | 26.20M | -17.02M | -2.69M | -0.69M | 16.51M | 5.39M | 5.79M | 14.23M | -20.55M |
|
Free Cash Flow
|
37.88M | 76.15M | 37.97M | -207.57M | 52.83M | 65.23M | -47.76M | -19.86M | 55.26M | -210.39M | 60.85M | -45.36M | -88.73M | 38.19M | -84.59M | -62.69M | 41.06M | 107.10M | 53.52M | -410.07M | 39.94M | 28.01M | -402.18M | -214.92M | 43.84M | 67.10M | -2362.63M | 124.86M | 51.59M | 164.67M | 23.35M | -7.55M | 12.06M | 133.53M | 14.76M | 46.65M | 42.91M | 106.72M | 4.16M | 287.74M | 52.96M | 155.93M | 80.50M | 81.02M | 41.42M | 176.23M | 98.30M | 236.62M | 3.39M | 90.97M | 79.97M | 74.07M | 72.70M | 99.44M | 58.97M | 26.46M | 42.35M | 61.64M | 77.35M | 48.16M | -24.68M | 79.37M | 16.72M | 58.17M | 6.71M | 54.49M | -6.78M | 28.49M |
|
Net Cash Flow
|
404.13M | -454.25M | -42.70M | 133.89M | -176.06M | 171.92M | -68.77M | 62.03M | -98.82M | 156.22M | 4.28M | -256.31M | -4.53M | 123.13M | -94.44M | 27.62M | 30.12M | -21.14M | 10.13M | -2.41M | 240.47M | -139.06M | -54.58M | 27.89M | 49.36M | -114.87M | 28.46M | 11.04M | 60.81M | -39.98M | 129.67M | -269.51M | 169.28M | -158.33M | -31.67M | -99.23M | 128.24M | 1.72M | -121.39M | 20.52M | 16.60M | -54.56M | -24.60M | 24.89M | 379.59M | 480.26M | -796.83M | 68.35M | 28.81M | -85.11M | 29.43M | -8.95M | -29.67M | -30.26M | 108.02M | -1.02M | -26.79M | -46.20M | -1.74M | 26.20M | -17.02M | -2.69M | -0.69M | 16.51M | 5.39M | 5.79M | 14.23M | -20.55M |