|
Net Income
|
-0.04M | -0.04M | -0.04M | 21.31M | 0.73M | -0.66M | 2.81M | -0.52M | -2.43M | 11.31M | -5.17M | 9.65M | -7.16M | 0.28M | 5.52M | 26.60M | 22.59M | -1.67M | 6.86M | 20.23M | 35.24M | 13.85M | 27.50M | -38.81M | -22.38M | -28.48M | -4.31M | 4.50M | -48.84M | -12.68M | -0.74M | 9.04M | 21.23M | -11.61M | -3.79M | 6.71M | 28.73M | -15.46M | 41.68M | -32.75M | -19.32M | 1.63M | 15.88M | -33.64M | 12.06M | 0.78M | -12.44M | 11.81M | -6.99M | 1.56M | 4.51M |
|
Share-based Compensation
|
| | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.15M | 0.15M | 0.14M | 0.19M | 0.14M | 0.14M | 0.15M | 0.18M | 0.14M | 0.14M | 0.16M | 0.19M | 0.17M | 0.27M | 0.25M | 0.23M | 0.28M | 0.26M | 0.31M | 0.24M | 0.20M | 0.24M | 0.28M | 0.16M | 0.22M | 0.17M | 0.10M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.08M | 0.06M | 0.07M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.06M | | 0.07M | 0.10M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.04M | | | | 0.07M | | 0.07M | 0.10M | 0.10M | 0.10M | 0.14M | 0.14M | | | | | | | | | 0.05M | | | 0.05M | -0.03M | 0.05M | -0.55M | -0.10M | -0.09M | 0.01M | 0.03M | -0.02M | | 0.01M | | | | | | | 0.00M | | 0.74M | -0.24M | | 0.00M | | |
|
Cash from Operations
|
| | | -5.30M | 13.06M | 3.41M | 5.07M | 4.97M | 4.05M | 1.98M | 10.49M | 6.85M | 3.29M | 15.12M | 7.89M | 8.17M | 258.96M | -230.52M | -0.37M | 15.75M | 17.14M | 21.93M | 12.17M | 10.72M | 13.41M | 22.81M | 13.91M | 21.74M | 23.68M | 6.16M | 22.73M | 9.82M | 12.68M | 15.13M | 13.51M | 6.69M | 13.76M | 15.73M | 15.22M | 15.19M | 3.65M | 1.20M | 17.22M | 18.60M | -19.05M | 4.06M | 4.37M | 5.93M | 0.68M | 12.45M | -2.39M |
|
Amortizatization of Intangibles
|
| | | | -0.35M | -0.46M | | -0.72M | -0.68M | 0.06M | 0.22M | -1.30M | -0.85M | -1.00M | -1.00M | -1.27M | -1.42M | -1.85M | -2.66M | -2.75M | -3.46M | -4.36M | -3.09M | -1.50M | -1.89M | -2.90M | -3.89M | -5.80M | -4.14M | -3.33M | -3.89M | -4.49M | -5.00M | -3.47M | -2.97M | -2.08M | -1.21M | -0.22M | 0.48M | 0.33M | 0.38M | 0.37M | 0.48M | 0.58M | 0.65M | 0.78M | 0.82M | 0.77M | 0.77M | 0.81M | 1.01M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.04M | 0.06M | 0.08M | 0.20M | 0.30M | 0.09M | 0.07M | 0.08M | 0.20M | 0.05M | 0.05M | 0.05M | 0.05M | 0.02M | 0.07M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Change in Receivables
|
| | | | -7.24M | | | 7.65M | -0.31M | -0.61M | -1.34M | 0.61M | 1.47M | -0.88M | 0.11M | 2.20M | -2.01M | 2.38M | 1.20M | 2.78M | 1.08M | 0.93M | 1.38M | 3.95M | 3.91M | 4.84M | 3.41M | -1.07M | 6.97M | 0.47M | -5.99M | 8.21M | -1.18M | -1.36M | -1.75M | 2.99M | -4.88M | -5.54M | -3.02M | 6.85M | 0.85M | -2.68M | -2.46M | 5.89M | -2.26M | -0.95M | -2.62M | 1.72M | -2.47M | 1.69M | -2.16M |
|
Change in Account Payables
|
| | | | 0.07M | 0.12M | -0.28M | 0.24M | -0.02M | 0.12M | -0.08M | 0.21M | 0.05M | 4.37M | 0.96M | 0.82M | 251.59M | -242.92M | -14.87M | | 1.40M | -0.73M | 0.07M | -1.77M | -0.24M | 0.88M | 0.49M | 0.45M | -2.06M | 1.94M | -0.05M | -0.20M | 0.90M | 0.41M | -0.08M | -2.57M | 1.74M | -1.42M | 0.10M | -0.44M | 0.03M | -0.04M | | -0.07M | 0.01M | -0.04M | -0.13M | -1.62M | | | |
|
Change in Accured Expenses
|
| | | 0.88M | 1.25M | -1.22M | 0.86M | -0.17M | -0.20M | -0.55M | 0.06M | 0.44M | -0.01M | 3.80M | 0.15M | 0.35M | -0.42M | 3.24M | 2.94M | 2.96M | 4.75M | 8.14M | -2.58M | -3.64M | -2.39M | 3.27M | -3.72M | -1.93M | 1.55M | -12.59M | -1.35M | 0.26M | 0.05M | -0.31M | -0.55M | 0.13M | -0.63M | 1.71M | 2.85M | 12.51M | -3.67M | -7.29M | 9.85M | 18.36M | -25.94M | 0.47M | -0.71M | 7.62M | -7.83M | 7.67M | -11.40M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.24M | | | | |
|
Cash from Investing Activities
|
| | | | -16.69M | -19.71M | -36.53M | -34.42M | -7.38M | -13.13M | -144.26M | 51.63M | 6.08M | -18.77M | -10.37M | -123.04M | -464.01M | -239.22M | -401.21M | -118.48M | 106.12M | -276.62M | -38.63M | 45.31M | -220.40M | -152.04M | -321.74M | -62.19M | 800.38M | 209.83M | 30.38M | 219.81M | 182.31M | -23.48M | 125.39M | -117.69M | 57.61M | 37.18M | -231.85M | 8.86M | -157.25M | -5.86M | -1.02M | 60.09M | -55.55M | -15.23M | -96.95M | 26.40M | 19.46M | -19.02M | -24.82M |
|
Other financing activities
|
| | | | | | -1.17M | -0.65M | -3.33M | -0.81M | -4.03M | 5.17M | -2.96M | -2.94M | -0.16M | -6.46M | 15.38M | -12.20M | -8.67M | -1.21M | 18.93M | -3.98M | 2.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | 641.10M | 477.19M | 430.72M | 343.50M | 259.45M | 356.32M | 405.31M | 466.50M | 444.29M | 436.45M | 613.14M | 489.56M | 723.95M | 784.50M | 913.19M | 1,432.33M | 1,479.98M | 1,904.64M | 1,699.33M | 1,570.59M | 1,546.82M | 1,967.11M | 1,487.79M | 2,257.64M | 2,257.40M | 2,849.70M | 1,660.69M | 1,404.63M | 1,315.58M | 1,502.67M | 1,533.63M | 1,161.91M | 1,125.38M | 1,496.53M | 1,239.52M | 1,688.27M | 1,657.65M | 1,922.37M | 2,765.73M | 2,649.97M | 1,962.66M | 2,433.78M | 2,408.82M | 2,662.77M | 2,424.32M | 2,668.24M | 2,724.58M | 2,533.78M |
|
Long-Term Debt Repayments
|
| | | | | | | | | | 27.70M | 19.60M | 22.00M | 47.25M | | | 8.89M | 0.50M | 0.97M | 0.51M | 0.50M | 0.50M | 0.54M | 0.46M | 7.85M | 8.95M | 92.05M | 3.50M | 13.50M | 40.20M | 17.50M | 3.00M | | | | 105.70M | | | 1.00M | 40.50M | 6.00M | 3.00M | 3.00M | 2.00M | 3.00M | 7.00M | 8.70M | -0.30M | 2.00M | | 2.10M |
|
Shares Issued
|
| | | | 0.07M | 0.04M | 0.04M | 0.04M | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 80.92M | 0.03M | 0.24M | 0.06M | 0.04M | 53.58M | 6.75M | 8.64M | 0.13M | 3.89M | 0.05M | 0.04M | 0.12M | 3.36M | 0.04M | 0.05M | 0.20M | 0.05M | 4.88M | 5.14M | 4.10M | 5.81M | 8.77M | 14.62M | 12.69M | 6.44M | 0.05M | 11.87M | 0.05M | 0.07M | 5.32M | 0.17M | 3.62M | 8.93M | 2.06M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | 57.92M | | | 3.98M | 2.61M | 1.13M | 49.36M | 0.28M | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.99M | 2.45M | | | | | |
|
Dividends Paid - Common
|
| | | | 3.75M | 3.37M | 3.83M | 3.83M | 3.83M | 3.83M | 3.68M | 3.69M | 3.68M | 3.69M | 3.69M | 4.82M | 3.69M | 6.23M | 6.82M | 7.48M | 7.45M | 9.08M | 9.29M | 12.05M | 10.00M | 10.88M | 9.22M | 12.21M | 9.07M | 7.07M | 7.07M | 9.12M | 7.06M | 7.08M | 7.08M | 7.23M | 7.39M | 7.53M | 7.76M | 8.13M | 9.07M | 9.13M | 6.51M | 6.51M | 6.96M | 6.81M | 7.06M | 7.33M | 7.25M | 7.39M | 7.86M |
|
Cash from Financing Activities
|
| | | 405.67M | 5.96M | 18.04M | 30.50M | 28.41M | 4.55M | 12.58M | 131.33M | -60.53M | -9.32M | 2.82M | 5.24M | 130.63M | 264.34M | 425.14M | 404.96M | 102.86M | -120.23M | 242.69M | 40.04M | -77.11M | 219.91M | 133.84M | 320.35M | 62.09M | -779.75M | -224.17M | -52.97M | -227.39M | -220.55M | -32.12M | -123.92M | 108.62M | -68.80M | -54.68M | 204.78M | -24.24M | 157.42M | -3.79M | -6.67M | -79.79M | 58.03M | 16.95M | 88.70M | -16.22M | -41.61M | 25.27M | 23.87M |
|
Change in Cash
|
| | | 10.36M | 2.33M | 1.75M | -0.97M | -1.04M | 1.23M | 1.43M | -2.44M | -2.06M | 0.05M | -0.83M | 2.77M | 15.77M | 59.29M | -44.59M | 3.38M | 0.13M | 3.03M | -12.01M | 13.58M | -21.08M | 12.91M | 4.62M | 12.52M | 21.64M | 44.31M | -8.17M | 0.14M | 2.24M | -25.56M | -40.47M | 14.97M | -2.38M | 2.58M | -1.77M | -11.84M | -0.19M | 3.81M | -8.46M | 9.52M | -1.10M | -16.57M | 5.78M | -3.88M | 16.11M | -21.46M | 18.70M | -3.34M |
|
Beginning Cash Balance
|
| 0.00M | 0.00M | 0.01M | 10.38M | 12.71M | 14.45M | 13.49M | 12.45M | 13.67M | 15.11M | 12.66M | 10.60M | 10.65M | 9.82M | 0.06M | 15.82M | 75.11M | 30.52M | 27.20M | 21.25M | 35.95M | 7.80M | 52.91M | 34.65M | 25.91M | 8.83M | 3.03M | 57.89M | 102.65M | 95.02M | 81.65M | 87.50M | 94.84M | 47.95M | 66.30M | 49.80M | 63.31M | 54.58M | 57.51M | 50.74M | 61.48M | 35.21M | 53.99M | 64.09M | 46.64M | 54.03M | 30.21M | 68.75M | 39.34M | 58.79M |
|
Free Cash Flow
|
| | | -5.30M | 13.06M | 3.41M | 5.07M | 4.97M | 4.05M | 1.98M | 10.49M | 6.85M | 3.29M | 15.12M | 7.89M | 8.17M | 258.96M | -230.52M | -0.37M | 15.75M | 17.14M | 21.93M | 12.17M | 10.72M | 13.41M | 22.81M | 13.91M | 21.74M | 23.68M | 6.16M | 22.73M | 9.82M | 12.68M | 15.13M | 13.51M | 6.69M | 13.76M | 15.73M | 15.22M | 15.19M | 3.65M | 1.20M | 17.22M | 18.60M | -19.05M | 4.06M | 4.37M | 5.93M | 0.68M | 12.45M | -2.39M |
|
Net Cash Flow
|
| | | 400.37M | 2.33M | 1.75M | -0.97M | -1.04M | 1.23M | 1.43M | -2.44M | -2.06M | 0.05M | -0.83M | 2.77M | 15.77M | 59.29M | -44.59M | 3.38M | 0.13M | 3.03M | -12.01M | 13.58M | -21.08M | 12.91M | 4.62M | 12.52M | 21.64M | 44.31M | -8.17M | 0.14M | 2.24M | -25.56M | -40.47M | 14.97M | -2.38M | 2.58M | -1.77M | -11.84M | -0.19M | 3.81M | -8.46M | 9.52M | -1.10M | -16.57M | 5.78M | -3.88M | 16.11M | -21.46M | 18.70M | -3.34M |