|
Net Income
|
29.41M | 42.65M | 0.58M | 0.74M | 1.45M | 6.62M | 1.33M | 21.44M | 1.04M | 1.23M | -0.31M | -0.60M | 43.38M | 30.61M | -3.85M | -15.17M | -8.43M | -18.56M | -9.17M | -0.12M | 30.07M | 30.78M | 18.17M | 20.71M | 17.57M | 18.24M | -22.38M | -2.33M | -0.49M | -0.15M | -0.12M | -0.17M | -0.05M | -0.02M | -0.02M | -0.01M | -0.01M | | | | | | | | | | 0.26M | 72.09M | -57.73M | 42.26M | -90.31M | -61.48M | 42.42M | -40.11M | 0.96M | -80.45M | 14.33M | 72.43M | -75.11M | -117.63M | -4.50M | -26.88M | 16.10M | 45.07M | 51.54M | 38.76M | 50.78M | 77.41M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
3.06M | 3.08M | 3.08M | 2.67M | 3.03M | 3.06M | 4.04M | 3.95M | 4.02M | 4.35M | 5.23M | 5.75M | 4.83M | 6.25M | 5.44M | 4.25M | 5.66M | 5.14M | 4.21M | 5.64M | 6.04M | 5.37M | 5.38M | 4.20M | 6.31M | 4.88M | 4.87M | 3.48M | 5.03M | 5.01M | 5.85M | 5.07M | 6.70M | 6.70M | 6.53M | 6.62M | 7.12M | 7.15M | 6.49M | 9.20M | 8.40M | 10.07M | 8.20M | 7.25M | 10.51M | 1.04M | 5.76M | 4.17M | 16.07M | 5.39M | 4.70M | 5.80M | 15.80M | 6.80M | 6.18M | 1.93M | 15.06M | 5.33M | 4.91M | 5.69M | 16.28M | 5.79M | 4.27M | 4.65M | 18.83M | 7.68M | 5.91M | 6.32M |
|
Deferred Taxes
|
-0.55M | -0.40M | -0.41M | -0.37M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | -0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
27.87M | 39.02M | 0.12M | -66.92M | 0.18M | 5.04M | -0.72M | -0.48M | 0.73M | | -2.74M | -5.40M | -3.05M | -2.94M | -0.48M | -3.94M | -2.90M | -0.97M | -2.26M | 20.46M | -3.08M | -3.42M | -7.24M | 4.32M | 4.18M | 10.79M | 13.01M | 29.00M | 4.26M | | 1.91M | 1.42M | 26.94M | 12.11M | 3.35M | 18.82M | 39.10M | 0.93M | 5.07M | 1.90M | -2.28M | -2.81M | -4.14M | -4.03M | 5.81M | -18.57M | -2.86M | 302.44M | 38.45M | 29.86M | 38.83M | 22.15M | 24.32M | 8.76M | 17.32M | 33.25M | 35.79M | 28.45M | 33.74M | 32.53M | 11.18M | 17.89M | 26.43M | 14.29M | 14.93M | 9.93M | 15.30M | 15.63M |
|
Non-cash Items
|
| | | | | | | | | | | 1.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
113.56M | 81.59M | 128.06M | 98.90M | 115.56M | 92.16M | 138.40M | 101.50M | 130.77M | 55.53M | 257.60M | 329.30M | 244.96M | 215.85M | 248.51M | 283.50M | 230.31M | 277.38M | 327.74M | 359.33M | 284.42M | 311.28M | 324.27M | 334.87M | 344.17M | 373.56M | 304.32M | 376.79M | 277.15M | 383.59M | 345.41M | 348.56M | 345.81M | 377.59M | 358.82M | 346.53M | 308.02M | 402.32M | 307.29M | 363.85M | 336.12M | 393.10M | 354.33M | 354.24M | 314.45M | 405.56M | 434.40M | 295.76M | 237.59M | 291.26M | 231.46M | 265.80M | 274.55M | 278.08M | 300.28M | 267.25M | 242.82M | 311.83M | 286.14M | 279.08M | 266.45M | 335.87M | 353.66M | 373.64M | 321.14M | 475.34M | 378.58M | 471.66M |
|
Amortizatization of Intangibles
|
-1.86M | -1.73M | -1.56M | 3.38M | -1.55M | -1.39M | -1.64M | 2.82M | -0.67M | -0.88M | -5.91M | -4.70M | -5.16M | -3.67M | -4.14M | -4.15M | -3.31M | -3.69M | -4.16M | -4.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.61M | 1.77M | 1.92M | 2.06M | 2.15M | 2.21M | 2.09M | 2.29M | 2.51M | 0.63M | -8.57M | -7.73M | -10.11M | -11.08M | -10.14M | -8.62M | -5.33M | -4.07M | -3.98M | -3.37M | -1.97M | -0.96M | 2.31M | 0.30M | -0.52M | 1.43M | 2.14M | 2.40M | 2.45M | 2.24M | 2.49M | -27.51M | 2.46M | 4.12M | -22.87M | -4.25M | -3.87M | -19.97M | -2.16M | -4.66M | 6.13M | 5.46M | 5.32M | 6.08M | 3.85M | 5.80M | -35.00M | -15.51M | -14.77M | -16.79M | -40.07M | -17.18M | -17.40M | -16.09M | -14.97M | -15.08M | -14.91M | -14.68M | -14.95M | -15.06M | -13.64M | -13.77M | -13.78M | -13.05M | -9.56M | -9.80M | -11.65M | -8.24M |
|
Depreciation & Amortization (CF)
|
49.91M | 48.64M | 49.98M | 52.09M | 52.54M | 50.04M | 52.10M | 51.14M | 51.76M | 80.75M | 161.03M | 166.16M | 164.64M | 187.37M | 188.54M | 201.75M | 186.94M | 171.53M | 177.04M | 200.56M | 193.88M | 190.82M | 173.01M | 241.29M | 247.45M | 214.71M | 226.33M | 236.79M | 236.39M | 221.96M | 208.39M | 232.19M | 217.78M | 224.11M | 213.41M | 232.65M | 233.15M | 223.63M | 218.58M | 244.28M | 235.92M | 226.19M | 234.60M | 348.91M | 248.84M | 349.59M | 249.37M | 261.97M | 314.15M | 250.70M | 313.60M | 318.96M | 289.06M | 283.07M | 301.48M | 324.18M | 282.12M | 304.69M | 370.38M | 435.28M | 300.25M | 339.85M | 304.27M | 308.77M | 321.52M | 347.72M | 357.17M | 352.72M |
|
Change in Accured Expenses
|
20.19M | -25.17M | 18.53M | 1.86M | 17.80M | -22.79M | 20.75M | -17.35M | 15.25M | -25.71M | 29.60M | -39.26M | 20.45M | -44.20M | -13.52M | 12.70M | -61.87M | 5.92M | 35.28M | 38.36M | -38.07M | -7.79M | 21.26M | 6.03M | -23.60M | 6.10M | 27.58M | 9.92M | -49.98M | 8.09M | 19.95M | -16.75M | -24.27M | -15.61M | 20.60M | -15.98M | -46.68M | 5.04M | 16.54M | -12.40M | -18.05M | 43.33M | 28.77M | -27.39M | -23.03M | -9.86M | 240.64M | -17.96M | -20.23M | 46.01M | 15.12M | -24.18M | -13.20M | 11.19M | 29.25M | -20.04M | -18.24M | -1.23M | 28.78M | -15.72M | -11.53M | 0.04M | 145.79M | -0.33M | -50.88M | 36.99M | 73.17M | 21.76M |
|
Change in Taxes
|
| | | | | | 1.66M | 2.85M | -3.20M | -6.21M | -13.91M | -7.83M | 11.30M | -5.17M | -8.87M | -3.56M | 1.74M | -12.06M | -2.78M | 1.27M | 3.43M | 2.97M | -1.99M | -13.85M | -7.85M | -10.39M | -12.48M | -11.67M | -9.16M | -12.29M | -9.39M | -3.40M | -4.14M | -2.96M | -8.52M | -47.98M | -3.67M | -1.64M | -8.15M | -29.56M | -1.72M | -59.48M | 0.95M | 1.33M | -150.27M | 55.15M | -4.58M | -2.28M | 0.50M | 2.01M | 2.15M | -5.88M | -5.80M | -5.38M | -5.78M | -4.39M | -4.30M | -11.51M | -3.42M | 3.96M | -4.70M | 6.07M | 1.16M | -46.02M | -13.78M | 0.75M | -8.97M | -2.15M |
|
Other Working Capital Changes
|
-1.69M | 0.26M | 5.70M | -2.76M | 3.77M | 1.40M | 3.84M | -0.77M | 1.54M | 8.40M | 17.07M | -27.43M | -1.27M | 0.41M | 12.79M | -15.69M | 10.46M | 5.96M | 11.72M | -27.44M | -6.24M | -4.97M | -3.57M | 9.46M | -6.60M | -7.03M | -5.68M | -23.00M | -5.04M | -5.57M | -4.70M | 27.39M | -6.37M | -9.71M | 37.69M | 7.67M | -5.26M | -7.51M | 47.66M | -11.68M | 13.70M | 30.77M | 14.89M | 17.33M | 13.77M | -1.30M | 55.77M | 0.01M | 5.10M | 20.52M | 23.43M | 5.52M | 18.18M | 14.45M | 20.81M | -0.54M | 16.89M | 0.46M | 38.00M | -6.89M | 25.84M | -9.32M | 105.88M | -5.04M | -36.15M | -15.37M | 66.04M | 16.17M |
|
Capital Expenditures
|
8.39M | 10.97M | 4.37M | 21.99M | 11.86M | 11.05M | 216.24M | 35.28M | 7.83M | 256.63M | 80.22M | 186.92M | 10.02M | 889.38M | 255.51M | 298.15M | 56.17M | 227.45M | 1,075.14M | 78.24M | 181.87M | 89.66M | 912.51M | 284.25M | 1,072.54M | 181.37M | 1,303.08M | 93.80M | 23.72M | 23.20M | 1,374.67M | -8.00M | 283.84M | 40.66M | 22.00M | 318.19M | 73.89M | 81.79M | 74.67M | 100.53M | 49.65M | 64.57M | 115.62M | 728.28M | 94.23M | 86.17M | 129.57M | 70.45M | 58.60M | 72.30M | 73.75M | 1,164.40M | 37.59M | 53.41M | 63.76M | 291.87M | 69.08M | 75.73M | 94.83M | 143.95M | 84.74M | 80.09M | 74.74M | 1,686.39M | 58.91M | 75.07M | 92.17M | 2,067.62M |
|
Sales of Property, Plant and Equipment
|
56.61M | | 1.19M | 0.74M | 0.75M | 22.27M | 2.57M | 32.57M | | | 14.96M | 5.66M | 8.85M | | 66.30M | 73.90M | 11.25M | 13.04M | 4.90M | 6.40M | 26.15M | 26.20M | 60.40M | 5.50M | 166.34M | 106.85M | 136.44M | 82.78M | 54.21M | 9.35M | | 237.00M | 85.00M | 19.57M | 510.18M | 245.12M | 175.37M | 136.87M | 19.00M | 22.55M | 17.55M | 56.85M | 3.15M | 70.30M | 625.44M | 2.37M | 54.80M | 361.75M | 8.08M | 107.77M | 381.45M | 343.13M | 6.12M | 1.79M | 4.56M | 100.44M | 46.42M | 17.99M | 102.89M | 232.24M | 40.02M | 198.07M | 37.30M | 53.70M | 13.25M | 135.76M | 9.76M | 54.39M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.02M | | | | | | | 17.85M | -17.85M | | | 2.66M | -28.31M | | | 24.62M | -24.62M | | | 2.56M | -2.56M | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 23.05M | | | | | | | 37.50M | | | | | | | 21.69M | | | | 19.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
38.63M | -5.08M | -6.13M | -29.17M | -30.00M | 8.57M | -247.04M | -33.44M | 31.68M | -776.29M | -98.32M | -154.51M | -40.31M | -934.74M | -238.85M | -955.78M | 59.47M | -203.06M | -1034.51M | -104.66M | -218.35M | -167.08M | -850.74M | -818.87M | -908.53M | -88.22M | -1257.82M | -169.13M | -166.75M | -69.82M | -1258.22M | 280.51M | -1032.67M | -117.30M | 439.55M | -226.70M | 170.55M | 555.35M | -60.96M | -340.45M | -67.82M | -439.90M | -914.15M | -163.42M | 517.18M | -169.10M | -161.46M | -32.33M | -102.61M | -18.49M | -595.24M | -7.80M | -437.33M | -121.93M | -166.06M | -133.90M | -56.28M | -71.33M | -13.78M | -43.28M | -144.59M | -266.80M | -429.49M | -1536.21M | -883.74M | -204.42M | -1177.53M | -428.72M |
|
Other financing activities
|
9.57M | 3.85M | | 3.23M | 4.17M | 0.50M | 0.75M | 8.80M | 0.46M | 0.91M | 0.54M | 18.14M | 1.79M | 12.72M | 4.62M | 4.64M | 13.81M | -0.81M | 6.98M | 11.30M | 1.64M | 5.21M | 8.10M | 9.66M | 14.44M | 0.17M | 9.29M | 0.77M | 1.89M | 3.79M | 10.95M | 0.62M | 6.38M | 13.30M | 6.74M | 0.87M | 6.32M | 0.03M | 10.23M | 4.03M | -6.87M | 13.71M | 11.03M | 3.54M | -4.95M | 12.50M | 0.01M | 0.81M | 17.34M | 0.43M | 5.83M | 3.56M | -6.13M | -0.09M | 13.88M | 1.16M | -13.03M | 40.38M | 11.87M | 2.61M | -11.38M | 40.53M | 5.54M | 1.19M | -17.05M | -2.48M | -0.82M | -2.87M |
|
Cash from Financing Activities
|
-233.08M | -126.05M | -97.82M | -33.23M | -61.07M | -204.76M | 114.52M | -80.13M | -142.46M | 705.55M | -128.31M | -186.51M | -197.29M | 718.51M | -3.97M | 681.66M | -299.95M | -69.55M | 698.99M | -214.50M | -101.66M | -116.40M | 500.08M | 476.04M | 629.54M | -345.44M | 958.53M | -219.58M | -111.84M | -307.88M | 945.05M | -428.50M | 503.07M | -275.46M | -805.87M | -93.07M | -503.25M | -962.74M | -255.83M | -40.12M | -259.76M | 44.90M | 629.93M | -254.39M | 1,911.30M | -2094.53M | -674.47M | -442.32M | -377.07M | -209.01M | 286.46M | -258.85M | 165.38M | -178.33M | -112.01M | -158.97M | -162.11M | -225.98M | 9.79M | -165.46M | 4.82M | -140.25M | 624.45M | 956.20M | -149.14M | 156.97M | 366.07M | 499.86M |
|
Dividends Paid - Common
|
73.55M | 80.27M | 80.27M | 80.31M | 83.88M | 83.95M | 84.09M | 84.16M | 93.74M | 108.21M | 152.98M | 166.11M | 179.25M | 182.70M | 183.28M | 183.31M | 195.70M | 196.53M | 196.54M | 213.35M | 213.47M | 213.48M | 213.46M | 235.20M | 254.91M | 261.49M | 243.17M | 243.84M | 245.50M | 247.97M | 256.93M | 274.57M | 275.37M | 275.60M | 276.32M | | 281.63M | 281.76M | 281.85M | 281.89M | 282.87M | 284.27M | 294.65M | 295.93M | 296.30M | 295.98M | 168.08M | 168.45M | 168.76M | 169.07M | 169.13M | 179.92M | 180.02M | 180.08M | 180.11M | 180.11M | 181.42M | 180.28M | 180.53M | 181.32M | 182.85M | 182.31M | 186.21M | 188.96M | 199.03M | 216.96M | 218.39M | 225.68M |
|
Exchange Rate Effect
|
-0.12M | 0.26M | 0.27M | 0.01M | 0.85M | -0.90M | 0.12M | 0.10M | 0.09M | 0.01M | -0.20M | 0.05M | 0.06M | -0.04M | 0.04M | 0.00M | -0.05M | -0.04M | 0.03M | -0.02M | 0.56M | -0.95M | 4.35M | -1.29M | -0.31M | 0.40M | -0.34M | -0.28M | 0.12M | -0.28M | -0.29M | -0.38M | -0.12M | 3.41M | -2.62M | -0.09M | 0.01M | -0.41M | -0.05M | -0.36M | 0.23M | -0.03M | 0.19M | 1.08M | -2.78M | 0.95M | 0.88M | 2.04M | 0.66M | 0.79M | -0.93M | 0.93M | 0.24M | -1.23M | -2.60M | 0.72M | 0.11M | 0.54M | -0.76M | 1.36M | -1.74M | -1.95M | 1.79M | -2.09M | 0.47M | 2.91M | -1.33M | 0.79M |
|
Change in Cash
|
-80.89M | -49.54M | 24.10M | 36.50M | 24.48M | -104.04M | 5.88M | -12.07M | 19.99M | -15.21M | 30.98M | -11.73M | 7.36M | -0.38M | 5.69M | 9.38M | -10.17M | 4.77M | -7.78M | 40.17M | -35.59M | 27.80M | -26.39M | -7.96M | 65.18M | -60.10M | 5.04M | -11.93M | -1.44M | 5.90M | 32.24M | 200.56M | -183.78M | -15.17M | -7.49M | 26.76M | -24.68M | -5.07M | -9.50M | -16.72M | 8.53M | -1.91M | 70.11M | -63.58M | 2,742.93M | -1858.07M | -401.52M | -178.89M | -242.09M | 63.76M | -77.32M | -0.85M | 2.61M | -22.18M | 22.21M | -25.62M | 24.43M | 14.52M | 282.15M | 70.35M | 126.69M | -71.18M | 548.62M | -206.37M | -711.74M | 427.88M | -432.88M | 542.80M |
|
Free Cash Flow
|
105.17M | 70.61M | 123.69M | 76.92M | 103.70M | 81.10M | -77.84M | 66.22M | 122.94M | -201.10M | 177.38M | 142.38M | 234.94M | -673.54M | -7.00M | -14.66M | 174.13M | 49.94M | -747.40M | 281.09M | 102.56M | 221.62M | -588.24M | 50.62M | -728.37M | 192.18M | -998.76M | 282.99M | 253.43M | 360.38M | -1029.26M | 356.55M | 61.98M | 336.93M | 336.82M | 28.33M | 234.13M | 320.52M | 232.62M | 263.32M | 286.47M | 328.52M | 238.71M | -374.05M | 220.22M | 319.39M | 304.83M | 225.32M | 179.00M | 218.97M | 157.70M | -898.60M | 236.96M | 224.67M | 236.52M | -24.61M | 173.74M | 236.10M | 191.31M | 135.13M | 181.71M | 255.78M | 278.93M | -1312.75M | 262.24M | 400.27M | 286.41M | -1595.95M |
|
Net Cash Flow
|
-80.89M | -49.54M | 24.10M | 36.50M | 24.48M | -104.04M | 5.88M | -12.07M | 19.99M | -15.21M | 30.98M | -11.73M | 7.36M | -0.38M | 5.69M | 9.38M | -10.17M | 4.77M | -7.78M | 40.17M | -35.59M | 27.80M | -26.39M | -7.96M | 65.18M | -60.10M | 5.04M | -11.93M | -1.44M | 5.90M | 32.24M | 200.56M | -183.78M | -15.17M | -7.49M | 26.76M | -24.68M | -5.07M | -9.50M | -16.72M | 8.53M | -1.91M | 70.11M | -63.58M | 2,742.93M | -1858.07M | -401.52M | -178.89M | -242.09M | 63.76M | -77.32M | -0.85M | 2.61M | -22.18M | 22.21M | -25.62M | 24.43M | 14.52M | 282.15M | 70.35M | 126.69M | -71.18M | 548.62M | -206.37M | -711.74M | 427.88M | -432.88M | 542.80M |