|
Net Income
|
| 10.39M | 11.38M | 6.71M | 6.51M | 6.39M | 9.81M | 4.48M | 14.12M | 5.84M | 9.29M | 7.10M | 11.54M | 7.73M | 14.54M | 8.05M | 11.21M | 7.14M | 12.91M | 15.11M | 16.25M | 21.31M | 20.29M | 20.71M | 20.28M | 15.33M | 32.11M | 29.86M | 37.01M | 43.06M | 34.51M | 34.71M | 68.59M | 36.71M | 41.03M | 37.76M | 45.45M | 44.06M | 42.15M | 44.07M | 42.95M | 47.60M | 62.06M | 53.19M | 83.10M | 58.05M | 56.06M | 71.79M | 79.73M | 70.53M | 54.11M | 46.66M | 37.63M | 27.47M | 25.52M | 21.14M | 29.04M | 10.81M | 20.30M | 28.68M | 38.66M | 2.73M | 33.95M | 33.42M |
|
Share-based Compensation
|
| | | | | 0.42M | 0.60M | 0.70M | 0.70M | 0.68M | 1.00M | 1.70M | 1.82M | 2.16M | 2.54M | 2.14M | 2.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 56.67M | 66.67M | 0.22M | | | | 0.52M | | | | 0.40M | | | | | | | | | | | | 0.58M | | | | | | | | 0.56M | | | | 0.46M | | | | 0.40M | | | | 0.40M | | | | 0.35M | | | | 0.37M | | | |
|
Gains from Investment Securities
|
| -16.01M | | | | 2.28M | | | | | 0.50M | 3.65M | 3.57M | | | | 2.71M | | | | 1.07M | | | | 1.11M | | | | | | | | 3.36M | | | | | | | | | 0.56M | 0.92M | 19.96M | 8.27M | 1.12M | 25.60M | 12.01M | 4.70M | 5.94M | 39.36M | 10.80M | 2.42M | 11.05M | 9.76M | 5.85M | -89.16M | 4.05M | 13.06M | 11.97M | -79.40M | 8.96M | 7.83M | 4.73M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.52M | -0.03M | 2.67M | 0.96M | -0.77M | 4.41M | 23.64M | 4.90M | 3.48M | 5.45M | -11.32M | -4.33M | 1.27M | 1.09M | -9.50M | -4.84M | 1.22M | 1.14M | -10.78M | -0.73M | 0.42M | 0.64M | 0.52M | 2.94M | 2.85M | 4.53M | 3.71M | 1.82M | 0.95M |
|
Non-cash Items
|
| | | | | | | | | | 0.01M | 71.66M | 1.93M | | | | 0.19M | | | | 0.44M | | | | 13.84M | | | | 18.44M | | | | 1.06M | | | | 23.68M | | | | 44.20M | | | | 32.07M | | | | 0.23M | | | | 0.22M | | | | 0.08M | | | | 0.01M | | | |
|
Cash from Operations
|
| 52.41M | -36.21M | -17.97M | -169.52M | 182.39M | -340.45M | 371.65M | -155.53M | -21.38M | -118.80M | -762.10M | 63.09M | 611.97M | 32.20M | 106.88M | 85.86M | -74.92M | -280.07M | -116.92M | -231.10M | -220.66M | 434.55M | -204.67M | -1347.93M | 1,965.26M | -1618.75M | 953.75M | -540.79M | 644.12M | -224.01M | -1748.54M | 2,396.07M | 177.04M | -431.19M | -843.31M | 1,161.53M | -135.36M | -23.84M | 66.18M | 520.59M | -292.63M | -530.02M | -1474.22M | 885.50M | 1,315.69M | -556.35M | -956.32M | 1,067.43M | 971.93M | -118.06M | -1320.63M | 2,049.47M | -546.67M | -334.36M | 548.62M | 331.89M | 38.40M | -237.85M | -202.01M | 530.82M | -281.11M | -238.45M | -948.12M |
|
Amortization of Deferred Charges
|
| | | | | | | | | 0.00M | 0.02M | 0.03M | 2.11M | 0.02M | 0.04M | 0.01M | 2.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 3.44M | 4.72M | | | 4.91M | 5.08M | 6.27M | 6.24M | 7.26M | 6.74M | 17.00M | 15.08M | 18.55M | 18.18M | 20.51M | 18.45M | 18.46M | 19.10M | 19.82M | 22.76M | 24.67M | 23.47M | 25.64M | 24.39M | 25.16M | 26.43M | 29.24M | 30.60M | 32.34M | 32.86M | 32.34M | 33.70M | 33.63M | 35.49M | 36.74M | 36.27M | 37.90M | 37.38M | 37.64M | 39.55M | 39.76M | 42.32M | 41.92M | 45.01M | 46.87M | 48.51M | 53.50M | 61.41M | 56.15M | 61.10M | 59.85M | 57.93M | 56.97M | 56.29M | 57.48M | 56.02M | 55.89M | 56.04M | 57.56M | 68.05M | 57.62M | 58.94M | 60.04M |
|
Change in Receivables
|
| -3.21M | 1.77M | -0.61M | 0.58M | -0.34M | 7.75M | 0.19M | -2.42M | -3.31M | 3.66M | -0.85M | 15.05M | -11.35M | -3.70M | 3.94M | 1.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
18.75M | 13.69M | -12.79M | 0.45M | 5.63M | -10.22M | 11.10M | 8.07M | 1.86M | -19.99M | 10.76M | 19.08M | -2.72M | -30.65M | 13.19M | 0.53M | -2.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | -0.95M | 0.01M | 1.03M | 3.60M | -1.04M | 0.87M | -4.62M | 1.75M | 8.42M | 10.22M | 592.62M | 32.93M | 96.01M | -728.33M | -87.25M | -287.65M | -120.96M | 507.62M | -228.03M | 417.40M | -221.98M | 24.06M | 1,949.16M | -1610.11M | 948.36M | -1286.50M | 610.51M | -244.66M | -1767.44M | 1,408.66M | -24.34M | 6.63M | 10.10M | 14.47M | -30.98M | 5.87M | 6.26M | 39.77M | 8.31M | 32.73M | 10.45M | -48.98M | -81.57M | 26.03M | 42.44M | 39.71M | -68.95M | -0.46M | 52.91M | 86.06M | -81.73M | 17.96M | -22.73M | 91.21M | -89.81M | 28.00M | -33.94M | 138.61M | -118.46M | 105.52M | 24.86M |
|
Capital Expenditures
|
| -0.11M | 0.49M | 0.07M | 0.13M | 0.27M | 0.38M | 1.05M | 2.07M | 1.92M | 1.84M | 0.91M | -0.07M | 1.19M | 0.91M | 2.24M | 0.18M | 0.15M | 0.54M | 0.25M | 1.58M | 0.45M | 0.49M | 0.34M | 0.13M | 0.48M | 0.29M | 1.04M | 0.66M | 0.84M | 1.21M | 2.59M | 0.57M | 0.52M | 0.64M | 0.81M | 2.76M | 1.46M | 1.93M | 0.77M | 0.55M | 0.78M | 0.76M | 0.51M | 0.93M | 1.79M | 2.01M | 1.71M | 3.70M | 11.79M | 0.11M | 7.40M | 2.69M | 2.53M | 6.97M | 4.38M | 2.32M | 3.22M | 3.83M | 1.97M | 3.94M | 3.63M | 2.57M | 2.31M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | | | | | | | | | | | | 7.18M | | | | 43.78M | 3.00M | | | 7.51M | 3.00M | 51.70M | | 78.47M | | 35.70M | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.42M | 10.69M | 11.90M | 13.05M | 9.24M | 2.12M | 0.57M | 0.65M | 0.73M | 0.79M | 3.91M | 3.52M | 0.63M | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.20M | | | | 4.64M | 3.71M | 1.03M | 10.79M | 4.10M | 20.88M | 1.21M | 6.69M | 16.52M | 1.67M | 4.43M | 3.16M | 4.78M | 2.80M | 2.01M | 4.47M | 1.41M | 3.06M | 0.52M | 3.58M | 2.39M | 2.41M | 2.14M | 7.15M |
|
Cash from Investing Activities
|
| -0.11M | -0.27M | -0.07M | -0.13M | -0.27M | -0.38M | -1.05M | -2.07M | -8.87M | -11.26M | -209.02M | 7.01M | -1.19M | -38.83M | -74.24M | -16.38M | -51.68M | -7.71M | -13.13M | -43.12M | -8.87M | -96.86M | -30.35M | 108.85M | 38.72M | -99.06M | -31.92M | 25.50M | -110.94M | 16.41M | 121.94M | 69.76M | -12.39M | -126.20M | -67.43M | -346.22M | 12.38M | 18.32M | -13.91M | -96.50M | 35.91M | 38.06M | 73.65M | -32.45M | 81.18M | -5.77M | -26.09M | -426.88M | -44.44M | -69.49M | -57.06M | 37.21M | 9.28M | 101.33M | 35.95M | -19.70M | -25.05M | -4.56M | -7.53M | -0.99M | -39.38M | -22.54M | -2.91M |
|
Other financing activities
|
28.51M | | | | 0.00M | 79.52M | | | | | | 1.11M | 0.11M | 0.16M | 0.73M | 0.36M | 1.80M | -0.10M | 0.01M | -0.01M | 1.93M | 0.66M | 0.13M | 0.06M | 4.81M | 1.89M | -0.20M | 0.74M | 2.94M | 0.33M | 0.73M | 0.64M | -5.71M | 1.09M | 0.80M | 0.67M | 11.32M | 0.82M | 0.91M | 0.74M | -14.80M | 0.96M | 0.97M | 0.41M | 22.59M | 0.77M | 0.56M | 1.43M | 12.08M | 0.57M | 1.01M | 1.26M | 13.03M | 3.46M | -9.80M | -0.12M | 12.80M | -1.74M | -2.74M | -1.67M | 12.25M | 14.12M | 0.85M | 0.70M |
|
Cash from Financing Activities
|
| -52.60M | 41.18M | 23.31M | 182.88M | -172.02M | 335.67M | -322.75M | 125.33M | 17.24M | 135.41M | 1,007.58M | -87.69M | -610.40M | 7.52M | -37.96M | 40.12M | 19.29M | 290.80M | 148.38M | 329.45M | 181.69M | -335.41M | 227.39M | 1,311.84M | -2035.00M | 1,691.44M | -898.73M | 548.67M | -599.67M | 222.14M | 1,662.73M | -2374.69M | -166.20M | 442.08M | 962.52M | -916.58M | 136.47M | -34.61M | -65.84M | -367.66M | 364.75M | 539.23M | 1,437.28M | -823.63M | -1423.26M | 620.26M | 997.26M | -651.99M | -1096.66M | 159.30M | 1,386.99M | -2033.46M | 513.80M | 282.22M | -567.82M | -221.44M | -124.15M | 243.30M | 194.69M | -468.57M | 222.03M | 324.33M | 996.13M |
|
Dividends Paid - Common
|
| -0.11M | 0.27M | 6.47M | 3.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.84M | 7.86M | 7.90M | 7.84M | 9.32M | 9.31M | 9.31M | 9.34M | 11.35M | 11.29M | 11.34M | 11.37M | 16.05M | 16.07M | 16.15M | 16.18M | 20.08M | 20.07M | 19.88M | 20.12M | 21.22M | 21.18M | 21.14M | 21.30M | 21.96M | 22.25M | 22.07M | 22.35M | 22.93M | 22.92M | 22.97M |
|
Change in Cash
|
| -0.30M | 4.70M | 5.27M | 13.23M | 10.11M | -5.16M | 47.85M | -32.27M | -13.01M | 5.34M | 36.46M | -17.59M | 0.38M | 0.88M | -5.32M | 109.59M | -107.31M | 3.03M | 18.34M | 55.24M | -47.84M | 2.27M | -7.63M | 72.75M | -31.03M | -26.36M | 23.09M | 33.38M | -66.49M | 14.54M | 36.13M | 91.14M | -1.55M | -115.30M | 51.79M | -101.27M | 13.50M | -40.13M | -13.58M | 56.43M | 108.03M | 47.27M | 36.71M | 29.42M | -26.39M | 58.14M | 14.86M | -11.43M | -169.17M | -28.25M | 9.30M | 53.23M | -23.58M | 49.19M | 16.75M | 90.76M | -110.81M | 0.89M | -14.85M | 61.26M | -98.46M | 63.33M | 45.10M |
|
Free Cash Flow
|
| 52.52M | -36.70M | -18.04M | -169.66M | 182.13M | -340.83M | 370.60M | -157.60M | -23.30M | -120.64M | -763.01M | 63.16M | 610.78M | 31.29M | 104.64M | 85.68M | -75.07M | -280.61M | -117.17M | -232.68M | -221.11M | 434.06M | -205.01M | -1348.07M | 1,964.77M | -1619.04M | 952.70M | -541.45M | 643.27M | -225.21M | -1751.13M | 2,395.50M | 176.52M | -431.82M | -844.12M | 1,158.78M | -136.82M | -25.77M | 65.40M | 520.04M | -293.40M | -530.78M | -1474.74M | 884.57M | 1,313.90M | -558.36M | -958.03M | 1,063.73M | 960.14M | -118.17M | -1328.04M | 2,046.78M | -549.20M | -341.33M | 544.24M | 329.57M | 35.18M | -241.68M | -203.98M | 526.88M | -284.74M | -241.02M | -950.43M |
|
Net Cash Flow
|
| -0.30M | 4.70M | 5.27M | 13.23M | 10.11M | -5.16M | 47.85M | -32.27M | -13.01M | 5.34M | 36.46M | -17.59M | 0.38M | 0.88M | -5.32M | 109.59M | -107.31M | 3.03M | 18.34M | 55.24M | -47.84M | 2.27M | -7.63M | 72.75M | -31.03M | -26.36M | 23.09M | 33.38M | -66.49M | 14.54M | 36.13M | 91.14M | -1.55M | -115.30M | 51.79M | -101.27M | 13.50M | -40.13M | -13.58M | 56.43M | 108.03M | 47.27M | 36.71M | 29.42M | -26.39M | 58.14M | 14.86M | -11.43M | -169.17M | -28.25M | 9.30M | 53.23M | -23.58M | 49.19M | 16.75M | 90.76M | -110.81M | 0.89M | -14.85M | 61.26M | -98.46M | 63.33M | 45.10M |