|
Net Income
|
0.54M | | 1.03M | -0.04M | 1.31M | 0.27M | 0.17M | 0.42M | 2.58M | 14.77M | 1.52M | | | 0.40M | | 0.40M | 4.99M | 23.90M | | | | 4.40M | 0.00M | 47.98M | 11.50M | | 16.82M | 53.30M | 57.11M | 56.25M | 59.72M | 0.18M | 19.00M | 50.77M | 7.97M | 3.30M | 4.00M | 3.12M | 1.50M | | 16.20M | 14.30M | 85.90M | 57.60M | 14.73M | -32.00M | 114.80M | 51.08M | 47.94M | 53.41M | 115.41M | 54.53M | 61.66M | 156.90M | 117.40M | 57.22M | 61.34M | 58.08M | 66.72M | 57.98M | 113.75M | 62.57M | 66.87M | 66.40M | 159.05M | 63.89M | 132.38M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | 2.20M | 2.39M | 2.10M | 3.23M | 2.53M | 2.54M | 2.69M | 3.43M | 2.79M | 2.65M | 2.85M | 3.63M | 2.93M | 2.88M | 2.88M | 3.61M | 2.78M | 2.78M | 2.76M | 3.75M | 3.00M | 3.03M | 3.23M | 3.82M | 3.20M | 3.23M | 3.45M | 4.10M | 3.35M | 3.39M | 3.48M | 4.16M | 3.48M | 3.51M | 5.20M | 3.88M | 3.58M | 3.45M | 3.69M |
|
Gains from Investment Securities
|
| 2.29M | -9.40M | 0.96M | 0.45M | -2.96M | -2.54M | -1.00M | -0.68M | -1.03M | 17.78M | -2.12M | -1.02M | 15.00M | | -1.78M | -0.35M | 30.98M | | -1.53M | -0.82M | 6.75M | -5.13M | -1.49M | -0.33M | 0.74M | 10.29M | 4.35M | 0.02M | 0.07M | 0.01M | 4.06M | 0.02M | 1.10M | -0.95M | -1.74M | -1.09M | -0.43M | 15.17M | 4.41M | 16.20M | 14.29M | 85.90M | 3.98M | 11.68M | | 9.21M | 2.81M | -11.12M | 11.26M | 0.28M | 4.60M | 0.04M | 0.25M | 0.01M | 4.64M | 0.07M | 0.27M | 0.04M | 4.61M | 0.07M | 0.29M | 1.74M | 4.61M | 0.07M | 0.18M | 0.06M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.22M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 47.99M | 62.56M | 57.96M | 71.38M | 50.34M | 77.05M | 46.00M | 72.70M | 54.25M | 71.76M | 69.46M | 80.44M | 59.26M | 87.48M | 67.69M | 79.00M | 80.03M | 87.77M | 79.16M | 92.91M | 69.78M | 104.28M | 81.99M | 91.66M | 87.50M | 107.90M | 104.88M | 98.73M | 89.80M | 134.26M | 123.93M | 114.73M | 100.81M | 119.36M | 124.18M | 138.93M | 101.61M | 151.97M | 104.92M | 137.37M | 102.02M | 117.61M | 118.75M | 62.63M | 87.04M | 101.51M | 115.11M | 132.10M | 118.83M | 105.32M | 103.07M | 157.45M | 148.77M | 107.48M | 143.01M | 149.27M | 150.94M | 112.61M | 141.16M | 169.72M | 144.09M | 119.59M | 179.04M | 150.69M | 147.79M | 144.85M |
|
Depreciation & Amortization (CF)
|
| 28.41M | 28.46M | 28.93M | 31.18M | 29.43M | 30.12M | 30.57M | 31.87M | 32.07M | 31.85M | 36.57M | 35.20M | 34.85M | 35.34M | 40.62M | 39.76M | 39.34M | 41.21M | 43.85M | 40.89M | 42.66M | 43.41M | 41.98M | 42.67M | 43.72M | 46.42M | 47.80M | 48.44M | 48.90M | 48.45M | 51.38M | 52.67M | 55.61M | 56.39M | 58.11M | 58.38M | 60.78M | 66.98M | 59.62M | 59.06M | 59.65M | 61.43M | 62.19M | 62.78M | 65.63M | 64.42M | 63.87M | 67.67M | 70.61M | 77.82M | 71.67M | 74.46M | 77.11M | 79.17M | 78.64M | 78.97M | 81.73M | 82.42M | 83.40M | 85.05M | 87.03M | 87.12M | 86.95M | 89.24M | 94.28M | 97.38M |
|
Change in Receivables
|
| 2.23M | -0.95M | -2.28M | -0.14M | 0.75M | -5.79M | 1.28M | 1.64M | 3.22M | -8.03M | -0.74M | -0.89M | 4.05M | -9.75M | 2.46M | 5.30M | 2.43M | -3.86M | 6.72M | 4.12M | 5.28M | -13.05M | 6.61M | 1.16M | 6.99M | -5.55M | 0.84M | -1.77M | 4.54M | -5.47M | -4.39M | 0.92M | 5.03M | -3.62M | -2.32M | 6.13M | 0.71M | -5.43M | 1.25M | 4.08M | 3.54M | 7.26M | -3.01M | 20.14M | -5.59M | -5.50M | -0.88M | -3.81M | -0.16M | 3.64M | 11.26M | -1.00M | -4.73M | 6.55M | 0.47M | -3.48M | -7.47M | 7.02M | 0.50M | -16.79M | 5.25M | 11.84M | -16.80M | 2.09M | 7.46M | 4.83M |
|
Change in Accured Expenses
|
| 2.12M | 2.46M | -8.03M | 6.20M | -0.01M | 0.96M | -18.36M | 1.50M | -0.66M | 2.54M | -1.73M | 3.82M | 3.13M | -1.96M | -0.40M | -0.00M | 5.31M | 0.42M | 1.81M | -0.84M | 3.92M | -0.63M | 0.80M | -13.42M | 12.60M | -1.29M | 5.07M | -4.63M | 10.73M | -4.00M | 4.14M | -3.07M | 11.55M | 1.62M | -5.38M | 4.09M | 4.18M | -0.25M | -6.82M | 5.32M | 7.75M | -3.94M | -3.62M | 9.38M | 8.95M | -9.09M | 7.99M | -5.84M | 13.36M | -8.72M | -5.42M | -0.16M | 19.53M | -13.87M | 1.94M | -3.37M | 22.71M | -15.28M | 7.19M | -5.81M | 21.40M | -21.23M | 7.18M | -10.99M | 27.37M | -17.98M |
|
Capital Expenditures
|
| 6.33M | 9.37M | 5.95M | 3.90M | 12.02M | 35.26M | 19.20M | | 13.12M | 71.24M | 12.96M | 7.33M | 13.41M | 47.16M | 9.46M | 37.74M | | 40.07M | 9.83M | 10.45M | 13.10M | 12.92M | 26.41M | 82.50M | 12.21M | 33.18M | 129.78M | -0.01M | 5.38M | 7.81M | 141.22M | 23.84M | 272.71M | | 20.19M | 15.46M | 15.09M | -37.24M | 25.18M | | 19.95M | 159.39M | 7.11M | 2.30M | 0.18M | | 5.69M | 326.88M | 33.89M | | | 100.02M | 329.97M | 8.50M | 35.34M | 24.23M | | 1.06M | | 213.88M | 60.05M | | 120.41M | | 279.97M | 334.89M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 19.17M | 3.03M | | | | | | | 34.26M | | | | 10.41M | | | | | 51.60M | | | | | | | | | | | | | | | 22.76M | 206.22M | | 17.02M | 1.08M | 165.37M | 19.90M | | | 117.97M | 0.87M | | 65.81M | 67.03M | 12.63M | | | 15.82M | | 96.32M | | 3.60M | 3.86M | 137.29M | | 164.48M |
|
Cash from Investing Activities
|
| -25.35M | -47.00M | -25.23M | -36.71M | -49.36M | -75.78M | -52.91M | -23.85M | -24.55M | -95.06M | -39.28M | -34.07M | -70.09M | -130.12M | -45.67M | -112.50M | -43.31M | -143.71M | -88.04M | -102.08M | -90.80M | -115.23M | -94.94M | -121.41M | -70.13M | -67.28M | -201.69M | -99.22M | -137.51M | -151.80M | -279.28M | -107.42M | -322.70M | -128.52M | -46.18M | -32.52M | -33.08M | -80.47M | -104.04M | -9.33M | -113.90M | -89.27M | -151.83M | -105.37M | -116.37M | 5.19M | -74.84M | -435.13M | -151.87M | 1.72M | -88.19M | -211.87M | -370.09M | -115.85M | -100.81M | -103.39M | -84.44M | -69.69M | -66.94M | -185.69M | -122.83M | -71.37M | -181.77M | 65.44M | -357.19M | -269.56M |
|
Other financing activities
|
| | | | | | | -1.24M | -1.31M | -4.18M | -1.28M | -4.41M | -1.67M | -1.16M | 17.17M | -1.29M | -2.78M | -1.61M | 12.80M | 1.41M | 2.13M | 2.03M | 2.25M | 2.43M | 2.50M | 2.61M | -7.55M | 2.10M | 17.15M | 3.10M | 1.75M | 4.79M | 8.27M | 0.24M | 1.92M | 5.25M | 3.83M | 3.76M | 2.44M | 3.11M | 2.07M | 12.29M | 2.67M | 4.72M | 0.98M | 0.93M | 13.93M | 1.49M | 2.13M | 2.86M | 3.31M | 3.51M | 3.27M | 27.02M | 3.63M | 2.62M | 3.02M | 4.62M | 3.83M | 2.85M | 16.01M | 5.13M | 2.44M | 3.13M | 10.79M | 3.64M | 3.65M |
|
Long-Term Debt Issuances
|
| -0.01M | | 148.62M | -0.16M | | | | | | 272.19M | | | 239.41M | | | | 0.00M | 295.04M | | | | 244.58M | 208.65M | -0.01M | 247.55M | -0.04M | | | 241.79M | 0.01M | | | 0.04M | 172.68M | | | | | | | 103.03M | -0.19M | | | -0.02M | 394.21M | | | | | | | | | | 345.69M | 0.01M | | 471.58M | -0.07M | | | | | | |
|
Long-Term Debt Repayments
|
| 2.74M | 124.80M | 252.87M | 3.54M | 2.94M | 3.00M | 45.30M | 40.72M | 2.93M | 3.00M | 3.29M | 9.98M | 3.04M | 37.10M | 12.10M | 22.41M | 2.87M | 136.36M | 2.84M | 23.25M | 3.21M | 65.12M | 11.04M | 2.30M | 148.56M | 19.41M | 1.42M | 35.81M | 1.62M | 10.71M | 1.57M | 52.36M | 0.92M | 1.48M | 11.98M | 1.43M | 1.73M | 1.48M | 21.72M | 276.38M | 1.39M | 1.54M | 1.52M | 1.74M | 1.58M | 65.39M | 48.84M | 102.47M | 9.00M | | 0.87M | 16.93M | 0.85M | | 0.82M | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | -0.45M | | 27.00M | 50.00M | 115.00M | -3.00M | -35.16M | -158.00M | | | | | | | | | | | 11.00M | -11.00M | | 106.50M | -106.50M | 53.50M | -0.50M | 42.00M | -95.00M | -3.42M | 217.00M | -217.00M | 41.50M | -0.50M | 62.00M | -14.00M | -62.50M | -26.50M | 20.00M | -20.00M | -4.01M | | 990.00M | | | | | | | | | | 267.00M | -273.38M | 60.00M | -28.50M | 19.00M | -50.50M | 12.50M | 69.30M | -81.80M | | 44.55M | -26.95M | 84.80M | 207.60M |
|
Shares Issued
|
| 110.90M | 1.81M | 1.37M | 2.12M | 2.51M | 0.61M | 49.01M | 47.77M | 57.01M | 1.13M | 22.40M | 17.23M | 54.04M | 18.60M | 32.54M | 50.68M | 34.87M | 68.46M | 51.62M | 52.32M | 50.32M | 61.91M | 0.59M | 57.42M | 43.13M | 9.71M | 181.76M | 63.46M | 54.82M | 29.06M | 17.36M | 0.03M | 33.80M | 67.39M | 1.34M | 21.16M | 59.14M | 49.29M | 59.43M | 9.03M | 71.27M | 3.30M | 0.02M | 0.08M | 0.07M | 99.01M | 87.33M | -0.04M | -0.01M | 85.70M | 82.82M | 176.78M | 33.07M | 14.60M | 6.25M | 0.00M | 9.75M | 115.89M | 6.31M | 64.63M | 151.44M | 81.66M | 54.54M | -0.04M | -0.02M | -0.01M |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 38.59M | 40.51M | 40.55M | 40.61M | 40.66M | 41.30M | 41.36M | 41.74M | 42.21M | 42.01M | 43.50M | 43.76M | 43.91M | 46.85M | 46.88M | 47.31M | 47.65M | 51.17M | 51.71M | 52.14M | 52.46M | 58.90M | 59.33M | 59.39M | 59.69M | 64.90M | 64.88M | 66.19M | 66.67M | 69.94M | 70.12M | 70.33M | 70.40M | 72.15M | 74.92M | 74.68M | 74.71M | 76.88M | 77.30M | 77.67M | 78.02M | 80.66M | 80.90M | 80.98M | 80.98M | 81.74M | 82.91M | 83.93M | 84.00M | 84.81M | 85.68M | 85.77M | 86.56M | 89.28M | 89.43M | 89.61M | 89.61M | 90.54M | 91.88M | 91.99M | 92.67M | 95.04M | 95.96M | 96.53M | 96.49M | 99.07M |
|
Cash from Financing Activities
|
| 215.73M | -288.60M | -145.52M | -33.71M | -15.36M | 5.36M | 1.11M | -39.00M | -27.48M | 69.03M | -28.80M | -32.78M | 75.73M | -68.05M | -27.73M | 110.59M | -17.26M | 17.04M | -4.35M | -25.21M | 3.63M | 34.98M | 136.44M | -119.52M | -26.68M | -32.43M | 95.48M | -0.61M | 130.37M | -56.41M | 153.95M | 67.15M | 147.02M | 1.32M | -29.50M | -71.15M | -82.69M | -57.97M | -27.00M | -69.98M | 78.53M | -81.65M | 898.89M | 24.54M | -83.46M | -178.24M | -48.72M | -188.48M | -95.99M | -119.78M | -11.85M | 70.78M | 185.40M | -53.92M | -31.27M | -50.40M | -66.47M | 114.28M | -229.40M | 24.96M | -29.47M | -18.38M | -10.02M | -135.22M | 133.46M | 114.73M |
|
Change in Cash
|
| 238.37M | -273.04M | -112.80M | 0.96M | -14.38M | 6.62M | -5.80M | 9.85M | 2.22M | 45.74M | 1.38M | 13.59M | 64.91M | -110.69M | -5.71M | 77.09M | 19.46M | -38.90M | -13.23M | -34.39M | -17.39M | 24.03M | 123.49M | -149.26M | -9.31M | 8.18M | -1.33M | -1.09M | 82.66M | -73.95M | -1.39M | 74.46M | -74.87M | -7.84M | 48.50M | 35.26M | -14.16M | 13.53M | -26.12M | 58.06M | 66.65M | -53.30M | 865.81M | -18.19M | -112.80M | -71.54M | -8.45M | -491.51M | -129.03M | -12.74M | 3.03M | 16.37M | -35.92M | -62.29M | 10.93M | -4.52M | 0.04M | 157.21M | -155.18M | 9.00M | -8.21M | 29.84M | -12.74M | 80.92M | -75.94M | -9.98M |
|
Free Cash Flow
|
| 41.66M | 53.19M | 52.01M | 67.49M | 38.32M | 41.79M | 26.80M | 72.70M | 41.13M | 0.52M | 56.50M | 73.11M | 45.85M | 40.31M | 58.23M | 41.26M | 80.03M | 47.70M | 69.33M | 82.46M | 56.68M | 91.36M | 55.57M | 9.16M | 75.29M | 74.71M | -24.90M | 98.73M | 84.42M | 126.46M | -17.29M | 90.88M | -171.90M | 119.36M | 103.99M | 123.47M | 86.52M | 189.21M | 79.74M | 137.37M | 82.07M | -41.78M | 111.64M | 60.33M | 86.86M | 101.51M | 109.41M | -194.78M | 84.94M | 105.32M | 103.07M | 57.43M | -181.20M | 98.97M | 107.67M | 125.04M | 150.94M | 111.56M | 141.16M | -44.15M | 84.03M | 119.59M | 58.63M | 150.69M | -132.17M | -190.05M |
|
Net Cash Flow
|
| 238.37M | -273.04M | -112.80M | 0.96M | -14.38M | 6.62M | -5.80M | 9.85M | 2.22M | 45.74M | 1.38M | 13.59M | 64.91M | -110.69M | -5.71M | 77.09M | 19.46M | -38.90M | -13.23M | -34.39M | -17.39M | 24.03M | 123.49M | -149.26M | -9.31M | 8.18M | -1.33M | -1.09M | 82.66M | -73.95M | -1.39M | 74.46M | -74.87M | -7.84M | 48.50M | 35.26M | -14.16M | 13.53M | -26.12M | 58.06M | 66.65M | -53.30M | 865.81M | -18.19M | -112.80M | -71.54M | -8.45M | -491.51M | -129.03M | -12.74M | 3.03M | 16.37M | -35.92M | -62.29M | 10.93M | -4.52M | 0.04M | 157.21M | -155.18M | 9.00M | -8.21M | 29.84M | -12.74M | 80.92M | -75.94M | -9.98M |