|
Net Income
|
2.05M | 0.80M | 2.76M | 2.27M | 0.86M | 4.04M | 0.72M | 4.19M | 49.04M | 16.24M | 74.34M | 84.89M | 179.43M | -1.13M | 1.02M | 0.85M | 0.83M | 0.88M | 41.38M | -0.09M | 0.02M | 0.08M | | | 79.04M | | 172.63M | 3.07M | 7.32M | | 215.81M | 2.13M | | | 41.27M | 70.30M | | | 65.90M | 26.60M | 5.28M | | | 5.54M | 62.10M | -27.22M | 28.55M | 3.27M | 12.54M | 19.04M | 126.14M | 14.60M | 5.36M | 25.14M | 47.47M | 32.92M | 370.18M | 35.42M | 35.96M | 46.31M | 31.01M | 24.08M | -5.54M | 82.07M | 40.23M | 43.13M | 238.28M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | 4.26M | 4.80M | 5.38M | 3.58M | 3.88M | 3.20M | 3.50M | 2.86M | 3.40M | 3.40M | 3.30M | 2.76M | 3.50M | 3.60M | 3.60M | 3.54M | 5.94M | 4.40M | 2.70M | 11.31M | 6.81M | 4.00M | 4.30M | 4.53M | 4.91M | 6.40M | 6.16M | 4.58M | 6.37M | 7.44M | 6.64M | 7.05M | 8.25M | 7.41M | 7.11M | 10.13M | 7.26M | 9.42M | 9.18M | 6.77M | 7.50M | 8.76M | 3.08M | 7.15M |
|
Deferred Taxes
|
| 0.72M | 1.01M | -0.50M | 0.21M | -2.41M | 1.84M | 0.50M | 0.48M | 0.02M | 0.41M | | | | | | | -2.66M | 0.01M | -3.33M | -2.23M | -2.49M | -7.09M | -0.42M | -1.40M | -0.63M | -1.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | | 0.41M | | | | 0.18M | | | | 0.17M | | | | 0.12M | | | | 1.82M | | | | 0.46M | | | | 1.65M | | | | 0.29M |
|
Gains from Investment Securities
|
| | | | | 5.22M | 105.22M | 2.34M | 30.90M | 14.26M | 56.80M | 259.16M | 38.63M | 23.38M | -914.33M | 14.39M | -155.23M | | -109.21M | -47.92M | -79.50M | -354.47M | 288.17M | 41.48M | 4.59M | 7.11M | -54.20M | 7.71M | 5.95M | 18.81M | -31.78M | 0.17M | 1.47M | 0.16M | -0.14M | -0.02M | 0.75M | -0.15M | 0.05M | 0.24M | 1.17M | 0.55M | -0.43M | 0.32M | 1.00M | -0.46M | 0.17M | -0.04M | 3.05M | 0.90M | 0.87M | 0.22M | 0.44M | 0.35M | 0.13M | 0.21M | 1.46M | 0.25M | -0.00M | -0.05M | 0.95M | 0.17M | -0.02M | | | 0.09M | 3.06M |
|
Asset Writedowns and Impairment
|
| 0.81M | 0.94M | 0.67M | 0.53M | 0.83M | 0.80M | 0.57M | 0.67M | 1.08M | 1.29M | 0.72M | 0.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | | | | 1.83M | | | | 611.00 | | | | 0.86M | | | | 0.73M | | | | 0.42M | | | | 1.82M | | | | 2.28M | | | | 3.93M | | | | 4.22M |
|
Cash from Operations
|
| 65.66M | 39.73M | 41.51M | 60.27M | 55.71M | 56.69M | 47.95M | 67.12M | 67.85M | 68.49M | 70.01M | 81.72M | 97.96M | 77.50M | 66.66M | 105.73M | 88.91M | 78.61M | 82.52M | 103.69M | 95.77M | 115.33M | 96.02M | 120.98M | 88.80M | 152.82M | 112.76M | 113.71M | 156.65M | 153.45M | 120.26M | 119.36M | 149.66M | 129.64M | 132.26M | 122.84M | 151.62M | 153.95M | 137.33M | 149.09M | 170.46M | 173.83M | 135.46M | 181.56M | 139.58M | 147.72M | 123.61M | 206.55M | 153.01M | 180.79M | 161.02M | 237.07M | 204.55M | 217.43M | 168.01M | 241.97M | 203.60M | 219.07M | 167.60M | 238.46M | 230.25M | 240.54M | 156.22M | 250.33M | 234.94M | 261.41M |
|
Amortizatization of Intangibles
|
1.05M | 0.97M | 0.97M | 0.97M | 0.93M | 0.86M | 0.78M | 0.36M | 0.36M | 0.36M | 2.42M | 1.10M | 1.20M | 1.30M | 1.30M | 1.30M | 1.20M | 1.30M | 1.30M | 1.30M | 1.20M | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 1.67M | 2.09M | 2.90M | 3.11M | 3.07M | 2.33M | 2.92M | 2.18M | 2.54M | 2.17M | 2.54M | 4.51M | 0.83M | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 70.55M | 72.08M | 73.43M | 75.03M | 76.78M | 83.04M | 85.16M | 92.15M | 98.70M | 98.27M | 95.17M | 85.49M | 89.30M | 84.55M | 84.59M | 86.27M | 85.44M | 91.93M | 89.61M | 90.07M | 90.72M | 93.52M | 90.40M | 92.04M | 92.03M | 106.81M | 106.89M | 107.42M | 107.33M | 104.00M | 106.64M | 110.02M | 108.76M | 111.05M | 109.83M | 108.20M | 109.56M | 108.08M | 114.12M | 119.61M | 129.01M | 145.18M | 157.50M | 157.08M | 155.84M | 148.21M | 146.69M | 148.77M | 155.91M | 168.47M | 166.70M | 170.60M | 170.21M | 172.06M | 172.95M | 172.61M | 171.24M | 175.04M | 174.17M | 175.17M | 174.31M | 171.83M | 168.46M | 170.58M | 172.94M | 168.06M |
|
Change in Accured Expenses
|
| 13.69M | -10.13M | -16.85M | 4.30M | 15.55M | -7.67M | -12.90M | 3.85M | 8.85M | -2.20M | -15.49M | -15.66M | 16.19M | -6.56M | -19.41M | 10.12M | 0.75M | -8.17M | -17.66M | 7.44M | 0.63M | 3.98M | -23.33M | 8.62M | -1.37M | 6.49M | -6.38M | -6.48M | 14.23M | -13.46M | -14.53M | -1.51M | 17.63M | -5.87M | -7.66M | 4.64M | 12.98M | 15.03M | -17.46M | -0.63M | 11.28M | 14.66M | -31.67M | 38.41M | -8.96M | 0.06M | -21.35M | 19.20M | -2.20M | 15.79M | -44.99M | 35.86M | 6.92M | -10.93M | -41.28M | 34.84M | -9.58M | 13.20M | -50.61M | 33.23M | 3.02M | 9.60M | -69.63M | 24.16M | 13.27M | 18.32M |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | | | | | | -1.12M | | | 3.45M | | 3.00M | | | | | 1.30M | 0.88M | 20.00M | 1.24M | 0.30M | 1.25M | -5.29M | 0.52M | 0.41M | 115.75M | 0.90M | 4.44M | 1.05M | 0.89M | -2.80M | 3.86M | -113.88M | 1.12M | -0.28M | 11.03M | 49.79M | 14.65M | 16.50M | 36.22M | 19.06M | 13.52M | 0.27M | | 31.55M | 0.35M | 114.56M | -2.56M | | |
|
Capital Expenditures
|
| 44.43M | 40.96M | 28.57M | 33.21M | 17.95M | 12.42M | 21.51M | 23.04M | 26.03M | 918.46M | 56.52M | 49.34M | 64.32M | 76.74M | 85.18M | 86.85M | 57.62M | 50.95M | 77.79M | 38.17M | 83.05M | 52.48M | 43.56M | 22.52M | 25.30M | 153.38M | 36.05M | 30.09M | 70.42M | 41.72M | 65.38M | 63.05M | 62.02M | 58.09M | 63.72M | 44.46M | 28.00M | 14.07M | 403.25M | 327.57M | 538.80M | 101.15M | 141.73M | | 15.37M | 250.73M | 32.68M | 262.62M | 609.13M | 340.07M | 56.76M | 284.39M | | | 54.35M | 89.95M | 76.04M | 75.10M | 52.56M | 67.32M | 68.90M | 61.10M | 52.99M | 60.26M | 70.32M | 69.29M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.05M | | 29.36M | 47.77M | 244.67M | 130.57M | 464.11M | -1.31M | -0.20M | | 140.83M | | 109.21M | | | | | | 90.54M | | 297.11M | 21.95M | -0.01M | -0.04M | 279.90M | 3.25M | | | 67.98M | 89.43M | | | 157.60M | | | | | | | | 143.95M | 154.86M | | | 125.22M | | | | | | | | 77.83M | 98.65M | | | | 203.56M | | | 169.98M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | -10.35M | 5.10M | 4.34M | -11.25M | | | | -2.03M | -12.82M | 7.72M | -4.90M | | -6.00M | 5.00M | 2.00M | | -0.74M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.71M | 16.50M | 38.84M | 51.28M | 5.63M | 11.75M | 13.19M | 12.11M | 10.80M | 16.11M | 34.51M | 11.03M | 3.27M | 2.46M | 2.35M | 41.26M | 32.65M | 0.70M | 1.15M | 2.87M | 68.19M | 7.53M | 2.13M | 3.60M | 3.11M | 2.61M | 3.60M | 5.08M | 4.29M | 4.45M | 4.90M | 27.45M | 3.73M | 42.40M | 26.36M | 77.81M |
|
Change in Acquisitions & Divestments
|
| | | | | | 39.49M | 0.48M | 3.02M | 1.04M | 5.26M | | | | -64.00M | -2.18M | -0.50M | | -16.35M | -1.53M | 40.34M | 25.91M | 3.95M | -1.12M | | | -1.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | | | | | | | |
|
Cash from Investing Activities
|
| -105.80M | -62.34M | -57.37M | -64.82M | -356.66M | -104.91M | -56.86M | -209.20M | -820.72M | 32.10M | -224.35M | 299.85M | -136.96M | -150.13M | -101.02M | 65.10M | -92.59M | 5.29M | -136.71M | -142.87M | -21.34M | 2.31M | -49.54M | -114.24M | -64.42M | -37.27M | -45.23M | -77.23M | -149.15M | 158.88M | -162.82M | -119.89M | -100.66M | -24.04M | -24.59M | -86.67M | -91.85M | 89.56M | -459.75M | -346.24M | -576.81M | -303.88M | -214.04M | 52.15M | -130.84M | -168.11M | 41.04M | -355.78M | -606.54M | -350.98M | -86.81M | -488.27M | -263.58M | -90.87M | -117.34M | 56.65M | -155.53M | -72.91M | 18.45M | -97.78M | -148.26M | -48.76M | 17.82M | -58.75M | -113.13M | 3.08M |
|
Other financing activities
|
| 1.48M | 3.38M | 1.77M | 0.72M | 2.55M | 3.20M | 0.37M | 3.01M | 0.81M | -22.92M | -3.01M | -13.27M | -3.60M | -2.08M | -3.21M | -3.23M | -1.57M | -0.54M | -3.49M | -1.62M | 0.80M | -3.00M | -3.11M | -0.15M | -1.89M | -13.87M | -3.97M | -0.56M | -2.67M | -3.95M | -5.31M | -7.48M | -0.63M | -7.94M | -6.47M | -0.58M | 2.99M | -1.99M | 1.71M | 1.20M | 1.18M | -16.19M | -3.96M | 1.10M | 1.25M | -3.12M | -5.35M | 1.71M | 1.49M | -0.33M | -18.65M | 1.82M | 2.08M | -0.08M | -7.76M | 2.27M | 1.84M | -0.24M | -2.68M | 2.02M | 2.24M | -0.21M | -8.30M | 3.05M | 3.19M | -4.06M |
|
Long-Term Debt Issuances
|
| 145.24M | 125.58M | 149.19M | | | 250.00M | 153.80M | 143.16M | 33.29M | 59.00M | 396.40M | -817.40M | | 817.40M | 94.00M | 58.50M | 147.44M | | 287.50M | 11.46M | | | 236.50M | -236.50M | 299.31M | | | 25.00M | 275.00M | | 220.00M | 319.29M | 45.00M | 13.80M | | | 25.00M | 219.99M | | | | 401.99M | 211.32M | | 399.58M | 348.52M | 298.78M | | 212.78M | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | 236.50M | 68.00M | -347.00M | 40.00M | -73.65M | 182.85M | -12.27M | -225.57M | 14.79M | 3.92M | 0.66M | 280.63M | 35.94M | 19.06M | 60.00M | -313.88M | 54.29M | 236.59M | -332.00M | 240.00M | -85.00M | -30.00M | 45.00M | -40.00M | 20.00M | 260.00M | -155.00M | -95.00M | 60.00M | 45.00M | 100.00M | -125.00M | 105.00M | -155.00M | 130.00M | 28.07M | 22.47M | -0.54M | -140.00M | -0.10M | -39.90M | -30.00M | 120.00M | 105.00M |
|
Shares Issued
|
| 32.95M | 34.20M | 73.31M | 30.13M | 364.34M | -0.22M | 94.17M | 230.94M | 539.20M | 15.44M | 200.62M | 555.82M | -0.20M | -1512.37M | | | | | | | -99.99M | 199.84M | 108.79M | -0.05M | 101.39M | -0.12M | 173.30M | -0.02M | -0.04M | -0.03M | | | | | | | | | 192.18M | 20.69M | | 63.31M | | | | | | | | 399.72M | -0.10M | 350.37M | 99.68M | 179.61M | -0.46M | -0.01M | | -0.08M | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.99M | | | | | | | | | | | | | | | | | | | 33.88M | | | | | | | | | | | 25.00M | 92.81M |
|
Preferred Shares Repurchased
|
| | -21.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 27.09M | 27.56M | 28.05M | 29.04M | 30.11M | 33.52M | 33.65M | 34.26M | 39.02M | 43.51M | 47.31M | 50.09M | 55.04M | 55.03M | 55.03M | 59.04M | 58.82M | 58.92M | 58.95M | 65.39M | 65.40M | 66.36M | 66.69M | 71.87M | 71.90M | 72.71M | 72.70M | 78.81M | 78.58M | 78.83M | 78.94M | 82.90M | 82.95M | 83.00M | 83.05M | 86.31M | 86.33M | 86.56M | 88.91M | 96.51M | 97.29M | 100.37M | 100.93M | 106.17M | 106.23M | 106.02M | 106.83M | 107.60M | 107.61M | 111.74M | 115.41M | 120.99M | 123.47M | 123.76M | 125.08M | 138.25M | 138.35M | 138.17M | 138.25M | 139.96M | 140.05M | 140.22M | 140.73M | 142.44M | 142.46M | 142.23M |
|
Cash from Financing Activities
|
| 60.11M | 3.64M | 29.79M | -7.29M | 302.98M | 47.59M | 11.11M | 152.02M | 744.73M | -101.57M | 145.39M | -201.02M | -62.74M | 2.37M | 29.36M | -168.92M | 5.79M | -64.80M | 39.83M | 50.10M | -86.64M | -117.02M | -55.43M | -10.03M | -26.05M | -110.14M | -70.61M | -34.98M | -9.37M | -314.32M | 42.67M | -0.67M | -47.81M | -105.97M | -108.65M | -26.12M | -62.60M | -62.70M | 137.68M | 197.03M | 405.87M | 139.81M | 68.23M | -233.76M | -7.42M | 20.36M | -154.22M | 150.69M | 446.69M | 169.37M | -75.70M | 252.97M | 60.23M | -126.27M | -51.66M | -297.45M | -46.00M | -143.75M | -188.95M | -138.26M | -80.83M | -191.90M | -176.14M | -189.79M | -120.67M | -263.80M |
|
Change in Cash
|
| 19.97M | -18.97M | 13.94M | -11.85M | 2.03M | -0.62M | 2.21M | 9.94M | -8.15M | -0.98M | -8.95M | 180.55M | -101.73M | -70.26M | -4.99M | 1.91M | 2.11M | 19.10M | -14.36M | 10.93M | -12.21M | 0.62M | -8.95M | -3.28M | -1.67M | 5.42M | -3.07M | 1.50M | -1.87M | -1.99M | 0.11M | -1.20M | 1.19M | -0.37M | -0.98M | 10.06M | -2.83M | 180.81M | -184.74M | -0.13M | -0.48M | 9.75M | -10.36M | -0.05M | 1.32M | -0.03M | 10.43M | 1.47M | -6.84M | -0.81M | -1.49M | 1.76M | 1.21M | 0.30M | -0.98M | 1.17M | 2.07M | 2.41M | -2.90M | 2.42M | 1.17M | -0.12M | -2.11M | 1.79M | 1.14M | 0.69M |
|
Free Cash Flow
|
| 21.22M | -1.23M | 12.95M | 27.06M | 37.76M | 44.27M | 26.45M | 44.08M | 41.82M | -849.97M | 13.49M | 32.38M | 33.63M | 0.76M | -18.52M | 18.88M | 31.29M | 27.65M | 4.73M | 65.52M | 12.72M | 62.84M | 52.45M | 98.47M | 63.50M | -0.56M | 76.72M | 83.62M | 86.23M | 111.72M | 54.88M | 56.30M | 87.64M | 71.55M | 68.54M | 78.39M | 123.63M | 139.88M | -265.91M | -178.49M | -368.34M | 72.68M | -6.27M | 181.56M | 124.20M | -103.00M | 90.92M | -56.07M | -456.12M | -159.28M | 104.27M | -47.33M | 204.55M | 217.43M | 113.66M | 152.02M | 127.57M | 143.97M | 115.04M | 171.15M | 161.35M | 179.43M | 103.23M | 190.07M | 164.62M | 192.12M |
|
Net Cash Flow
|
| 19.97M | -18.97M | 13.94M | -11.85M | 2.03M | -0.62M | 2.21M | 9.94M | -8.15M | -0.98M | -8.95M | 180.55M | -101.73M | -70.26M | -4.99M | 1.91M | 2.11M | 19.10M | -14.36M | 10.93M | -12.21M | 0.62M | -8.95M | -3.28M | -1.67M | 5.42M | -3.07M | 1.50M | -1.87M | -1.99M | 0.11M | -1.20M | 1.19M | -0.37M | -0.98M | 10.06M | -2.83M | 180.81M | -184.74M | -0.13M | -0.48M | 9.75M | -10.36M | -0.05M | 1.32M | -0.03M | 10.43M | 1.47M | -6.84M | -0.81M | -1.49M | 1.76M | 1.21M | 0.30M | -0.98M | 1.17M | 2.07M | 2.41M | -2.90M | 2.42M | 1.17M | -0.12M | -2.11M | 1.79M | 1.14M | 0.69M |