|
Net Income
|
0.10M | 0.10M | -16.74M | 0.23M | 4.46M | | -1.85M | 0.30M | 1.20M | 0.87M | 1.21M | 9.14M | 5.97M | 6.34M | -11.11M | 5.13M | 17.59M | 49.48M | -1.57M | -16.39M | 1.91M | 0.31M | 54.85M | 0.06M | 0.87M | -163.99M | -35.53M | 1.57M | 4.58M | 4.96M | 0.25M | 4.95M | 3.13M | 4.33M | 11.11M | 1.22M | 0.54M | -2.74M | 70.80M | 8.23M | 7.95M | -10.06M | -158.04M | -27.75M | 20.69M | 34.18M | 27.68M | 33.74M | 5.68M | 1.65M | 5.83M | 20.93M | 5.81M | -83.31M | 129.22M | 2.60M | -4.68M | 0.48M | 43.97M | 1.80M | 1.42M | 0.21M | 0.88M | 0.14M | -0.03M | 3.78M |
|
Share-based Compensation
|
| 0.52M | 0.57M | 0.72M | 0.73M | 0.73M | 2.35M | 0.80M | 0.80M | 0.80M | 1.73M | 0.93M | 0.70M | 0.70M | 1.30M | 0.61M | 1.08M | 0.76M | -0.06M | 4.54M | 1.02M | 0.02M | 4.66M | 0.31M | | | 0.72M | 0.79M | 0.25M | 0.25M | | 1.05M | 0.23M | 0.25M | | 2.53M | 0.23M | 0.24M | 1.94M | 1.88M | 0.19M | 0.21M | 2.11M | 2.53M | 0.17M | 0.20M | 1.94M | 0.18M | 0.16M | 0.16M | 2.87M | 0.18M | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.07M | 22.42M | 18.87M | 18.17M | 26.50M | 18.31M | 21.00M | 11.87M | 8.72M | 0.26M | -0.17M | 50.46M | 29.90M | 13.35M | 5.48M | 4.05M | 5.55M | -1.97M | 1.62M | -2.15M | 0.40M | 0.15M | -0.19M | -2.32M | 0.16M | -0.02M | 4.24M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.13M | 4.51M | | -2.12M | 2.05M | | 37.61M | | 0.15M | | | | 0.18M | | | 0.25M | 0.25M | 0.05M | 0.06M | 0.06M | | 0.08M | 0.10M | 0.10M | | 0.03M | 0.07M | 0.07M | 0.07M | 968.00 | 0.04M | 0.04M | 0.07M | | 0.03M | 0.04M | 0.04M | | | | 0.05M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.51M | | 0.05M | 0.05M | 0.21M | 2.00M | 0.37M | 1.10M | 1.01M | 0.82M | 0.12M | 1.37M | 1.19M | 1.31M | 0.45M | 4.26M | 1.76M | 2.02M | 1.81M | 1.95M | 7.22M | 0.24M | 0.81M | 6.45M | 3.42M | | 0.57M | 5.67M | 2.73M | 0.45M | 12.56M | 2.07M | 10.57M | -14.95M | 2.10M | 1.49M | 1.52M | 1.45M | 1.55M | 0.75M | 0.75M | 1.40M | 0.81M | 0.23M | 0.72M | 0.57M | 0.11M | 0.00M | 0.64M | | 0.01M | | | | | | -0.75M | -0.28M | 1.53M | 1.80M | 0.66M | -4.24M | 3.92M | 0.39M | 0.09M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | 9.47M | | 23.85M | 48.70M | 62.15M | | | | | | | 164.18M | 33.74M | | | | | | | | | 0.10M | | | 24.46M | | | 5.89M | -8.00M | | | 36.58M | -0.02M | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | 1.19M | | | | | | | | | | | | | | | | | | | 1.24M | 4.84M | 4.96M | 7.78M | 7.96M | | 7.70M | 7.86M | 5.12M | | | 2.38M | 3.16M | 1.82M | 3.91M | 4.78M | 3.48M | 4.66M | | | | | | | | 4.07M | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 57.39M | 78.12M | 41.04M | 79.52M | 23.39M | 79.08M | 36.27M | 87.49M | 46.84M | 81.46M | 56.91M | 79.66M | 36.51M | 71.63M | 49.06M | 55.12M | 38.74M | 55.77M | 27.47M | 57.48M | 30.55M | 43.75M | 39.19M | 40.50M | 45.00M | 44.77M | 25.48M | 39.35M | 39.95M | -4.68M | 51.31M | 52.45M | 58.85M | 33.53M | 56.90M | 25.04M | 44.32M | 40.82M | 46.04M | 22.78M | 52.09M | 10.94M | 43.66M | 24.59M | 8.33M | 8.83M | 26.15M | 1.79M | 13.23M | 14.94M | 31.50M | 14.21M | 14.02M | 6.72M | 12.10M | 12.27M | 8.91M | 12.27M | 15.71M | 10.83M | 13.93M | 13.82M | 13.19M | 23.79M | 13.52M |
|
Amortization of Deferred Charges
|
| 0.68M | 0.71M | 0.71M | 0.66M | 0.65M | 0.64M | 0.58M | 0.58M | 0.58M | 0.62M | 0.61M | 0.66M | 0.67M | 0.72M | 0.77M | 0.81M | 0.80M | 4.40M | 1.89M | 1.95M | 0.78M | 1.00M | 1.00M | 0.95M | 0.94M | 0.94M | 1.17M | 1.18M | 1.23M | 1.00M | 1.10M | 1.18M | 1.18M | 1.15M | 1.10M | 1.15M | 1.30M | 1.49M | 1.19M | 1.17M | 1.12M | 1.15M | 1.02M | 1.06M | 1.07M | 1.47M | 0.91M | 1.28M | 1.18M | 1.23M | 1.18M | 1.18M | 0.87M | 1.57M | 1.19M | 0.62M | 1.35M | 1.25M | 1.24M | 1.57M | 4.70M | 3.08M | 2.78M | 2.65M | 2.10M |
|
Depreciation & Amortization (CF)
|
| 50.52M | 49.97M | 48.14M | 47.14M | 47.84M | 43.56M | 47.62M | 47.67M | 47.91M | 31.39M | 46.44M | 46.01M | 38.24M | 43.71M | 43.39M | 45.56M | 46.20M | 48.16M | 45.46M | 45.00M | 42.24M | 41.15M | 41.19M | 42.74M | 44.49M | 43.69M | 43.41M | 43.76M | 47.59M | 51.79M | 46.34M | 56.05M | 50.67M | -17.15M | 39.49M | 40.34M | 45.07M | -15.54M | 30.79M | 31.17M | 31.42M | 36.34M | 33.00M | 26.64M | 30.85M | 27.25M | 27.11M | 27.47M | 28.38M | -14.43M | 18.85M | 20.63M | 22.35M | 16.03M | 21.76M | 21.78M | 21.39M | 21.22M | 20.11M | 20.31M | 21.15M | 21.18M | 21.25M | 22.47M | 21.07M |
|
Change in Accured Expenses
|
| -8.84M | 6.94M | -14.82M | 32.25M | -35.86M | 8.14M | -10.99M | 16.74M | -15.91M | 12.17M | -11.83M | 22.06M | -2.17M | -9.87M | 9.80M | -6.68M | 2.85M | -13.06M | 21.58M | 0.96M | -8.97M | 2.29M | 8.16M | -1.82M | 1.41M | -0.79M | -2.37M | -3.06M | -7.22M | -1.88M | -11.40M | 1.85M | 18.10M | -18.00M | 14.13M | -7.10M | 3.01M | 2.52M | 17.14M | -0.15M | 3.18M | -18.34M | 5.47M | 1.58M | -1.58M | -15.02M | 5.74M | -9.11M | -1.63M | -3.08M | 2.17M | -5.08M | 4.90M | 0.16M | -6.70M | -0.64M | 1.90M | 1.33M | 0.24M | -4.32M | -1.05M | -0.36M | -1.90M | 5.02M | -0.14M |
|
Other Working Capital Changes
|
| -4.75M | -0.66M | 8.55M | 10.26M | 4.15M | 1.10M | 8.54M | 9.93M | 12.77M | -3.84M | 10.91M | -3.59M | 15.20M | -5.30M | 8.86M | 8.00M | 10.72M | 3.82M | 17.63M | -2.61M | 13.52M | 5.86M | 10.83M | 3.97M | 8.59M | -0.53M | 19.32M | 6.15M | -14.30M | 22.70M | 2.84M | 6.19M | 4.22M | 5.54M | 1.90M | 6.61M | 11.32M | 3.56M | 4.93M | 6.36M | 2.18M | 8.45M | -0.27M | 0.37M | 4.29M | -3.63M | -1.72M | 0.91M | 5.86M | -3.64M | 3.39M | 0.50M | 3.39M | -2.59M | -2.63M | -1.22M | 4.72M | -3.94M | -3.91M | -3.38M | 3.71M | -1.45M | -1.84M | -1.14M | 5.16M |
|
Capital Expenditures
|
| 22.21M | 20.46M | 11.86M | 18.41M | 16.91M | 27.73M | 16.79M | 26.46M | 9.01M | 22.63M | 17.42M | 15.92M | 25.76M | 1.25M | 25.21M | 14.47M | 27.48M | 22.70M | 14.60M | 27.23M | 35.28M | 14.70M | 19.66M | 23.22M | 16.82M | 34.37M | 34.60M | 42.78M | 73.21M | 56.36M | 55.51M | 78.17M | 67.83M | -111.09M | 55.94M | 41.15M | 35.17M | -18.73M | 37.73M | 12.72M | 29.39M | 8.40M | 63.00M | 41.41M | 19.39M | 14.90M | 16.98M | 15.10M | 17.05M | -7.50M | 5.39M | 2.75M | 6.05M | 116.30M | 2.38M | 4.07M | 3.35M | 2.61M | 3.23M | 2.44M | 5.43M | 7.26M | 5.80M | 8.42M | 8.27M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | 19.41M | | | 170.81M | -0.44M | | | 84.04M | | 1.07M | 79.51M | 0.47M | | 94.71M | 232.19M | 82.20M | 195.88M | 48.22M | | 194.52M | 69.85M | 243.24M | 1.51M | 14.63M | 78.63M | 330.37M | 305.79M | 1.82M | 187.63M | 6.94M | 9.52M | | 48.49M | | | | 9.69M | 28.60M | | 98.42M | 26.00M | 6.36M | 0.16M | 1.26M | 15.25M | 10.11M | 78.85M | | | 7.14M | 50.70M | 36.84M |
|
Acquisitions
|
| | | | | | | | | | | | | | | 61.32M | 87.88M | | 29.09M | | | 9.19M | 15.05M | | | 2.00M | 64.40M | 47.82M | 169.19M | 188.80M | 2.06M | 413.12M | 123.11M | 7.19M | -308.05M | 0.36M | 4.49M | 159.03M | 0.95M | 168.06M | 322.57M | 410.48M | 54.93M | 16.02M | 0.14M | 0.06M | 0.60M | | | | | 5.00M | 0.19M | 125.31M | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.85M | | 80.49M | -478.97M | | | | | -60.45M | -14.57M | -9.43M | 9.03M | 56.62M | -4.41M | 205.26M | 81.35M | 263.20M | 329.39M | 28.18M | -55.92M | 193.07M | -21.32M | -4.31M | 76.67M | 82.59M | 363.76M | 42.25M | 71.36M | 81.20M | -4.02M | -0.00M | 1.90M | | 7.13M | |
|
Change in Acquisitions & Divestments
|
| 11.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -10.55M | -22.28M | -13.43M | -17.50M | -15.35M | -42.75M | -18.78M | -26.82M | -21.00M | -27.57M | -53.07M | -20.32M | -28.54M | -130.43M | -126.02M | 75.30M | 126.29M | -104.54M | -24.22M | 20.85M | 69.27M | -15.57M | -52.42M | 17.27M | -55.27M | -132.10M | -1.39M | -31.08M | -212.74M | 107.01M | -422.53M | -227.95M | 127.46M | -41.70M | 143.55M | -95.66M | -215.40M | -0.64M | 89.34M | -37.64M | -587.78M | 120.01M | -139.72M | -106.68M | -94.04M | 30.08M | 189.97M | 300.13M | -32.08M | -11.79M | 193.06M | -37.98M | -35.40M | 100.42M | 89.24M | 362.40M | 42.94M | 85.08M | 93.77M | 72.17M | -0.90M | -2.99M | 3.44M | 17.38M | 365.51M |
|
Other financing activities
|
| 2.03M | 0.11M | 0.85M | 1.16M | | 0.06M | 0.01M | | 0.01M | 4.98M | | | | 2.08M | 0.24M | 2.41M | 2.82M | -0.03M | | | 0.82M | 2.13M | 0.09M | 0.06M | 0.09M | 2.75M | 3.39M | 3.26M | 0.39M | 2.36M | 8.63M | -0.14M | 0.57M | 0.18M | 0.26M | | -7.19M | -0.60M | 1.36M | 4.27M | 1.37M | 5.34M | 0.66M | | 0.01M | 1.01M | 0.45M | 6.89M | | 1.53M | 0.01M | 3.01M | 0.00M | 3.01M | 1.36M | 0.36M | 14.37M | 0.07M | 0.09M | 7.65M | 6.66M | 2.85M | 0.07M | 0.45M | 0.93M |
|
Cash from Financing Activities
|
| 199.12M | -43.94M | -44.60M | -195.10M | -43.22M | -120.30M | -28.61M | -53.31M | -28.08M | -49.24M | -3.81M | -60.56M | -5.73M | 95.50M | 42.90M | 23.34M | -34.93M | -37.57M | -166.23M | -56.12M | -75.23M | -104.16M | 3.00M | -57.27M | 21.32M | 93.55M | 55.26M | -95.23M | 164.89M | -73.67M | 511.57M | 27.48M | -134.93M | -53.12M | -208.28M | 62.27M | 150.24M | -21.57M | -91.86M | 75.33M | 436.55M | -144.18M | 39.39M | 85.80M | -122.61M | -105.34M | 12.09M | -528.66M | 8.20M | 5.18M | -228.72M | 29.91M | 32.01M | -123.55M | -91.85M | -7.24M | -435.52M | -83.64M | -25.71M | -180.42M | -21.49M | -17.02M | -18.84M | -33.26M | -383.22M |
|
Dividends Paid - Common
|
| 42.06M | 42.07M | 42.11M | 42.12M | 42.12M | 42.14M | 42.18M | 45.41M | 45.44M | 45.46M | 44.97M | 44.98M | 44.98M | 44.98M | 44.83M | 44.84M | 29.89M | 29.89M | 29.92M | 29.95M | 14.98M | 14.98M | 14.98M | 14.99M | 15.01M | 15.01M | 15.01M | 15.02M | 15.03M | 14.99M | 15.01M | 17.31M | 22.75M | 22.76M | 22.83M | 23.09M | 23.68M | 10.97M | 24.73M | 25.04M | 26.15M | 4.77M | 20.07M | 20.20M | 20.21M | 0.05M | 0.01M | 0.46M | 0.00M | 0.01M | 0.04M | 0.02M | | 0.01M | | 0.04M | 16.67M | -11.58M | 5.34M | 5.40M | 6.15M | 7.17M | 8.29M | 8.27M | 8.23M |
|
Change in Cash
|
| | | -16.99M | -133.08M | -35.18M | -83.96M | -11.12M | 7.37M | -2.24M | 4.64M | 0.03M | -1.22M | 2.24M | 36.70M | -34.06M | 153.75M | 130.10M | -86.34M | -162.97M | 22.21M | 24.59M | -75.98M | -10.23M | 0.50M | 11.05M | 6.21M | 79.34M | -86.96M | -7.90M | 28.66M | 140.35M | -148.03M | 51.38M | -61.29M | -7.83M | -8.35M | -20.84M | 18.61M | -16.93M | 45.91M | -24.13M | -13.24M | -0.04M | -0.69M | -3.06M | 14.93M | 228.22M | -226.74M | -10.66M | 8.34M | -4.16M | 6.14M | 10.63M | -16.41M | 9.48M | 367.43M | -383.68M | 13.70M | 83.77M | -97.42M | -8.46M | -8.16M | -2.20M | 7.91M | -4.20M |
|
Free Cash Flow
|
| 35.18M | 57.66M | 29.18M | 61.12M | 6.48M | 51.35M | 19.48M | 61.03M | 37.84M | 58.83M | 39.48M | 63.73M | 10.75M | 70.38M | 23.85M | 40.64M | 11.26M | 33.07M | 12.87M | 30.25M | -4.73M | 29.05M | 19.53M | 17.27M | 28.18M | 10.39M | -9.12M | -3.43M | -33.25M | -61.05M | -4.20M | -25.73M | -8.98M | 144.62M | 0.96M | -16.11M | 9.15M | 59.55M | 8.30M | 10.06M | 22.70M | 2.54M | -19.34M | -16.82M | -11.05M | -6.07M | 9.18M | -13.31M | -3.82M | 22.44M | 26.11M | 11.46M | 7.97M | -109.58M | 9.72M | 8.19M | 5.56M | 9.66M | 12.48M | 8.39M | 8.49M | 6.56M | 7.39M | 15.37M | 5.25M |
|
Net Cash Flow
|
| 245.95M | 11.90M | -16.99M | -133.08M | -35.18M | -83.96M | -11.12M | 7.37M | -2.24M | 4.64M | 0.03M | -1.22M | 2.24M | 36.70M | -34.06M | 153.75M | 130.10M | -86.34M | -162.97M | 22.21M | 24.59M | -75.98M | -10.23M | 0.50M | 11.05M | 6.21M | 79.34M | -86.96M | -7.90M | 28.66M | 140.35M | -148.03M | 51.38M | -61.29M | -7.83M | -8.35M | -20.84M | 18.61M | 43.52M | 60.48M | -99.15M | -13.24M | -56.66M | 3.72M | -208.32M | -66.42M | 228.22M | -226.74M | -10.66M | 8.34M | -4.16M | 6.14M | 10.63M | -16.41M | 9.48M | 367.43M | -383.68M | 13.70M | 83.77M | -97.42M | -8.46M | -6.19M | -2.20M | 7.91M | -4.20M |