|
Net Income
|
51.02M | 48.27M | 32.90M | 40.87M | 23.21M | 50.23M | -93.14M | 53.05M | 51.64M | 47.53M | 37.87M | 42.95M | 37.69M | 44.66M | 14.70M | 27.43M | 45.27M | 27.57M | 32.42M | 37.65M | 53.66M | 49.16M | 56.49M | 41.51M | 72.11M | 61.21M | -19.44M | 51.97M | 56.04M | 51.80M | 63.16M | 37.04M | 60.33M | 85.70M | 31.47M | 80.16M | 97.28M | 116.27M | -108.49M | 225.38M | 8.65M | 39.99M | -14.67M | -32.93M | -35.13M | -101.27M | -132.14M | -192.15M | -91.84M | -61.87M | -197.80M | -119.11M | 9.16M | 4.70M | -29.99M | 30.17M | -11.79M | -5.99M | -40.78M | -73.05M | -71.13M | -49.86M | -69.18M | -112.49M | -37.63M | -48.55M |
|
Share-based Compensation
|
| | | | | 0.73M | | | | 1.12M | | 0.88M | 0.26M | 1.40M | 0.06M | | | 1.76M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | 0.11M | -0.37M | -0.21M | -6.86M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | | | | -1.80M | | | | -1.69M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.04M | 0.03M | -0.52M | 2.32M | 0.14M | 0.64M | 0.63M | 0.70M | -1.46M | 1.47M | -0.17M | -0.90M | 10.60M | | 1.10M | 0.66M | -2.30M | -0.38M | -0.25M | 0.13M | -6.58M | 6.44M | -10.10M | 11.02M | | | 1.14M | 0.65M | | 0.95M | 0.98M | 0.83M | 9.35M | | 1.40M | | | 0.49M | 159.53M | | | | -6.91M | -2.85M | 0.11M | 12.21M | 1.02M | 10.85M | 0.09M | 0.59M | 5.55M | 38.85M | -0.16M | 3.58M | 41.90M | -0.06M | 0.12M | 1.28M | -2.96M | -0.03M | 4.11M | 5.16M | 0.75M | -0.16M | 25.26M |
|
Asset Writedowns and Impairment
|
| | | | 16.38M | | 147.30M | | 7.26M | | 9.12M | 0.89M | | | 7.66M | | 2.17M | 5.84M | | 0.73M | | 0.13M | | | | | | 0.07M | | 0.16M | | | | | | | | | | | | | 39.30M | 16.74M | 28.51M | 10.25M | 0.25M | 1.21M | 0.90M | | 76.51M | 5.50M | 3.05M | 1.17M | 1.27M | | 9.01M | 0.51M | 0.03M | 2.45M | 34.89M | 13.69M | 5.18M | 37.07M | 17.65M | 27.07M |
|
Cash from Operations
|
| 71.55M | 92.03M | 59.02M | 108.48M | 71.82M | 102.12M | 56.49M | 110.39M | 81.85M | 106.37M | 61.04M | 119.39M | 84.23M | 99.25M | 48.20M | 123.70M | 93.31M | 125.87M | 79.07M | 138.03M | 109.45M | 135.19M | 96.06M | 156.00M | 122.85M | 155.99M | 38.39M | 193.10M | 128.58M | 247.32M | 57.85M | 233.19M | 151.23M | 186.22M | 49.69M | 213.69M | 140.03M | 193.55M | 43.87M | 196.03M | 192.63M | 185.19M | 97.02M | -48.22M | 16.73M | -27.92M | -62.72M | 41.52M | 22.21M | 48.90M | -11.98M | 71.28M | 87.82M | 96.01M | 12.37M | 316.13M | 73.45M | 83.59M | -0.93M | 43.82M | 106.15M | -9.65M | 38.20M | -0.01M | 98.11M |
|
Amortization of Deferred Charges
|
2.95M | 2.35M | 2.39M | 2.40M | 1.74M | 1.49M | 1.49M | 1.50M | 1.51M | 1.61M | 1.68M | 1.58M | 1.38M | 1.69M | 1.53M | 1.51M | 1.52M | 1.58M | 1.58M | 1.32M | 1.32M | 1.36M | 1.46M | 1.46M | 1.46M | 1.46M | 1.48M | 1.86M | 2.13M | 2.12M | 2.04M | 2.15M | 2.19M | 2.19M | 2.33M | 2.48M | 2.56M | 2.57M | 2.57M | 2.57M | 2.57M | 2.69M | 3.29M | 3.29M | 3.49M | 3.88M | 4.22M | 4.36M | 4.89M | 5.88M | 5.91M | 5.91M | 5.02M | 4.59M | 3.85M | 5.23M | 6.80M | 6.61M | 7.07M | 7.23M | 7.47M | 8.08M | 8.36M | 8.68M | 9.90M | 9.09M |
|
Depreciation & Amortization (CF)
|
| 61.31M | 61.62M | 60.54M | 60.73M | 58.00M | 58.83M | 56.31M | 57.63M | 57.11M | 57.29M | 61.36M | 64.28M | 66.57M | 68.62M | 72.28M | 73.60M | 76.05M | 77.40M | 78.29M | 78.76M | 79.65M | 79.18M | 78.97M | 80.58M | 84.26M | 85.96M | 87.27M | 88.78M | 90.14M | 91.15M | 93.45M | 95.16M | 98.20M | 99.85M | 99.62M | 99.68M | 101.01M | 102.77M | 99.36M | 99.20M | 103.16M | 126.73M | 127.93M | 127.43M | 122.20M | 121.35M | 124.37M | 121.68M | 124.16M | 115.76M | 104.11M | 100.52M | 101.51M | 94.96M | 100.04M | 94.57M | 94.50M | 94.95M | 93.11M | 95.67M | 89.00M | 94.00M | 89.10M | 75.03M | 74.45M |
|
Change in Account Payables
|
| 8.36M | -8.40M | 0.06M | -0.03M | 8.43M | -8.41M | 0.06M | 0.16M | 8.38M | -8.56M | -0.55M | -0.12M | 9.01M | -1.61M | -3.35M | -2.95M | 0.22M | 0.20M | -1.83M | 1.02M | -0.16M | 0.84M | -0.33M | 9.62M | 8.45M | 44.34M | -56.52M | 25.57M | 25.32M | -2.88M | -33.57M | 18.40M | 2.56M | 34.26M | -74.86M | -0.14M | 0.33M | 54.33M | -53.40M | -1.50M | 3.75M | 0.05M | 4.86M | -6.73M | -0.01M | 19.79M | 19.89M | -25.18M | -11.19M | 10.93M | 0.60M | -15.56M | 6.27M | -2.06M | -2.33M | -1.07M | -0.04M | 3.88M | -4.03M | -0.70M | 1.18M | 0.06M | 1.22M | -0.01M | 0.40M |
|
Change in Accured Expenses
|
| -20.13M | 22.56M | -19.70M | 22.24M | -26.27M | 19.31M | -19.18M | 23.98M | -25.22M | 27.31M | -13.01M | 18.82M | -21.16M | 31.16M | -23.73M | 21.12M | -23.55M | 28.00M | -25.18M | 15.83M | -16.69M | 18.93M | -18.90M | 21.44M | -22.38M | 20.20M | -26.82M | 36.74M | -30.75M | 29.57M | -20.70M | 27.27M | -28.54M | 21.41M | -16.79M | 26.98M | -31.45M | 27.08M | -28.23M | 27.84M | 13.13M | 47.74M | 8.69M | -0.83M | -23.44M | 17.88M | -13.84M | 13.60M | -9.39M | 4.57M | -21.98M | 17.45M | -8.57M | 1.58M | -18.49M | 201.28M | -19.64M | -19.08M | -6.08M | -23.75M | 39.33M | -52.08M | 35.82M | -53.28M | 39.52M |
|
Other Working Capital Changes
|
| -2.42M | -0.08M | 2.09M | -0.26M | -0.24M | -0.47M | 1.90M | 5.67M | -4.02M | -1.05M | 7.84M | 1.69M | -3.85M | 16.68M | 12.06M | -1.00M | -2.23M | 2.19M | 0.33M | 3.89M | -1.94M | -1.71M | 2.95M | 6.58M | -2.06M | -7.72M | 6.17M | 5.62M | -3.51M | -9.01M | 9.54M | 4.12M | 1.05M | -1.59M | 4.06M | 0.63M | 3.94M | -14.83M | 8.64M | 12.52M | -14.81M | 5.03M | -16.73M | 86.08M | -23.51M | 32.50M | 13.52M | -31.10M | 1.19M | -43.79M | -6.73M | 3.58M | -1.84M | 1.15M | -4.25M | -5.75M | -1.74M | -23.95M | 1.80M | 2.41M | -4.07M | -0.88M | -0.14M | -0.44M | -6.67M |
|
Capital Expenditures
|
| 1.11M | 3.31M | 1.80M | 1.70M | 3.55M | 0.05M | | | 9.75M | 23.73M | | | | | | | | | | | | 383.65M | 35.01M | 85.17M | 260.75M | -200.22M | 32.72M | 54.21M | 35.31M | 65.41M | 32.73M | 29.47M | 27.75M | 41.16M | 26.48M | 40.59M | 44.18M | 71.61M | 11.74M | 25.45M | 33.84M | 79.51M | 31.34M | 14.52M | 8.74M | 14.48M | 21.89M | 20.40M | 22.05M | 30.68M | 26.56M | 14.54M | 27.69M | 34.86M | 28.55M | 35.01M | 55.22M | 82.11M | 76.26M | 66.12M | 82.00M | 79.22M | 61.43M | 46.56M | 40.16M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.20M | | | 508.25M | 8.01M | 55.95M | 3.85M | 99.73M | 0.38M | 32.75M | 0.64M | 17.64M | 66.22M | 422.15M | 29.59M | 36.13M | 144.36M | 0.60M | 3.29M | 8.19M | 5.83M | 0.02M | 46.42M | 50.12M | 21.08M | 26.02M | 284.10M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.58M | | | | | | | | 0.01M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -5.33M | -6.15M | -9.47M | -11.06M | -41.59M | -60.08M | -5.85M | -42.23M | 29.26M | -75.48M | -226.21M | -75.58M | -77.25M | -349.88M | -67.47M | -244.37M | -141.54M | -116.94M | -31.20M | -117.75M | -65.13M | -66.81M | -84.68M | -303.03M | -187.54M | -78.58M | -176.84M | -108.10M | -46.31M | -188.74M | -186.48M | -273.28M | -266.26M | -69.09M | -59.71M | -140.40M | -77.74M | -149.88M | 102.09M | -101.56M | -2458.02M | 327.44M | -69.61M | -5.15M | -24.76M | 47.71M | -68.81M | 3.59M | -22.13M | -13.96M | 38.87M | 360.47M | -2.36M | 0.27M | 114.25M | -10.29M | -52.99M | -80.54M | -74.83M | -67.97M | -37.32M | -42.74M | -42.19M | -52.12M | 217.53M |
|
Other financing activities
|
| | 0.11M | | | | -18.34M | | | | | 2.43M | 0.11M | 3.86M | -56.93M | | | 0.02M | 0.01M | 6.18M | 0.05M | 0.65M | 0.02M | 0.01M | | | 1.15M | 6.09M | 0.02M | | | 4.95M | 0.07M | | 3.42M | 3.52M | 8.72M | | | | | 21.87M | 0.01M | | 15.02M | 0.89M | 11.00M | 0.30M | 6.19M | 0.27M | 0.06M | 0.08M | 2.56M | 0.32M | 0.91M | 19.86M | 17.32M | 1.37M | 18.00M | 1.09M | 2.50M | 1.00M | 0.88M | 2.14M | 3.73M | 0.20M |
|
Cash from Financing Activities
|
| -21.63M | -7.48M | -62.99M | -210.62M | -29.12M | -42.02M | -39.40M | -81.02M | -107.88M | -29.07M | 305.08M | -167.26M | -14.62M | 253.56M | 17.27M | 303.36M | -135.40M | -3.55M | -36.54M | -38.59M | -40.76M | -75.63M | -7.64M | 149.85M | 53.67M | -71.09M | 140.58M | -80.47M | -93.09M | -47.97M | 143.49M | 62.45M | 94.05M | -107.24M | -11.11M | -59.83M | -66.62M | -53.15M | -123.15M | -139.80M | 2,282.41M | -501.88M | -8.91M | 3.47M | 44.15M | -14.31M | 919.62M | -8.03M | -2.51M | -1.72M | -1.73M | -704.22M | -707.43M | -129.00M | 23.79M | -51.05M | -35.56M | -240.75M | -34.75M | -33.72M | -35.44M | 146.93M | -59.30M | 44.06M | 39.56M |
|
Dividends Paid - Common
|
| | | 55.52M | 55.53M | 55.53M | 85.43M | 55.55M | 55.55M | 55.55M | 55.59M | 55.59M | 55.60M | 55.60M | 98.25M | 58.11M | 65.68M | 65.68M | 93.68M | 71.81M | 73.37M | 73.39M | 94.11M | 73.47M | 74.98M | 75.74M | 96.44M | 75.77M | 77.29M | 77.30M | 104.44M | 83.78M | 85.42M | 85.43M | 86.90M | 85.46M | 87.11M | 87.11M | 87.15M | 87.15M | 88.80M | 88.80M | 88.86M | 90.51M | | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 33.09M | 33.09M | 33.09M | 33.10M | 33.16M | 33.15M | 33.15M | 33.18M | 1.67M | 1.67M | 1.67M | 1.67M |
|
Change in Cash
|
| 44.59M | 78.40M | -13.44M | -113.20M | 1.11M | 0.02M | 11.24M | -12.87M | 3.23M | 1.82M | 139.91M | -123.44M | -7.65M | 2.92M | -2.01M | 182.69M | -183.62M | 5.38M | 11.33M | -18.31M | 3.56M | -7.25M | 3.74M | 2.83M | -11.02M | 6.31M | 2.13M | 4.53M | -10.81M | 10.61M | 14.87M | 22.36M | -20.98M | 9.89M | -21.13M | 13.46M | -4.33M | -9.49M | 22.80M | -45.32M | 17.03M | 10.75M | 18.50M | -49.90M | 36.12M | 5.48M | 788.10M | 37.07M | -2.44M | 33.23M | 25.15M | -272.47M | -621.97M | -32.72M | 150.42M | 254.79M | -15.10M | -237.70M | -110.50M | -57.87M | 33.39M | 94.54M | -63.29M | -8.06M | 355.20M |
|
Free Cash Flow
|
| 70.45M | 88.72M | 57.23M | 106.78M | 68.27M | 102.08M | 56.49M | 110.39M | 72.09M | 82.64M | 61.04M | 119.39M | 84.23M | 99.25M | 48.20M | 123.70M | 93.31M | 125.87M | 79.07M | 138.03M | 109.45M | -248.46M | 61.05M | 70.83M | -137.90M | 356.21M | 5.67M | 138.89M | 93.27M | 181.91M | 25.12M | 203.72M | 123.48M | 145.05M | 23.20M | 173.11M | 95.85M | 121.94M | 32.13M | 170.58M | 158.80M | 105.69M | 65.67M | -62.73M | 7.98M | -42.40M | -84.61M | 21.11M | 0.16M | 18.23M | -38.54M | 56.74M | 60.12M | 61.16M | -16.18M | 281.12M | 18.23M | 1.48M | -77.19M | -22.30M | 24.15M | -88.87M | -23.23M | -46.57M | 57.95M |
|
Net Cash Flow
|
| 44.59M | 78.40M | -13.44M | -113.20M | 1.11M | 0.02M | 11.24M | -12.87M | 3.23M | 1.82M | 139.91M | -123.44M | -7.65M | 2.92M | -2.01M | 182.69M | -183.62M | 5.38M | 11.33M | -18.31M | 3.56M | -7.25M | 3.74M | 2.83M | -11.02M | 6.31M | 2.13M | 4.53M | -10.81M | 10.61M | 14.87M | 22.36M | -20.98M | 9.89M | -21.13M | 13.46M | -4.33M | -9.49M | 22.80M | -45.32M | 17.03M | 10.75M | 18.50M | -49.90M | 36.12M | 5.48M | 788.10M | 37.07M | -2.44M | 33.23M | 25.15M | -272.47M | -621.97M | -32.72M | 150.42M | 254.79M | -15.10M | -237.70M | -110.50M | -57.87M | 33.39M | 94.54M | -63.29M | -8.06M | 355.20M |