|
Net Income
|
0.30M | 3.07M | 1.52M | 0.71M | 0.33M | 1.36M | -0.19M | 9.18M | 0.12M | 0.23M | 2.52M | -2.27M | 0.93M | 2.71M | -7.20M | -0.60M | 8.43M | 5.78M | 28.20M | 5.92M | 3.15M | -1.45M | 2.76M | 1.87M | -1.15M | 0.12M | -1.72M | 0.41M | -0.16M | 0.05M | -0.41M | -1.01M | 1.99M | 0.56M | -0.12M | -0.28M | -0.13M | -0.28M | -0.07M | -0.22M | 10.72M | 11.69M | 6.25M | 13.46M | 12.21M | 10.91M | 11.51M | 14.87M | 17.86M | 12.68M | 13.86M | 17.38M | 18.66M | 30.43M | 13.27M | 27.27M | 13.84M | 13.52M | 15.94M | 16.32M | 16.61M | 16.53M | 15.13M | 22.23M | 14.69M | 13.96M | 23.30M |
|
Share-based Compensation
|
0.09M | 0.10M | 0.10M | 0.10M | 0.11M | 0.12M | 0.12M | 0.13M | 0.14M | 0.17M | 0.17M | 0.16M | 0.18M | 0.20M | 0.17M | 0.21M | | | | | | | | | | | | | | | | | 0.30M | 0.35M | 0.34M | 0.35M | 0.39M | 0.46M | 0.46M | 0.47M | 0.47M | 0.67M | 0.66M | 0.67M | 0.73M | 0.87M | 0.87M | 0.66M | 0.91M | 1.03M | 1.04M | 1.03M | 1.08M | 1.23M | 1.23M | 1.26M | 1.30M | 1.42M | 1.48M | 1.40M | 1.40M | 1.53M | 1.57M | 1.43M | 1.61M | 1.79M | 1.80M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.02M | | | | 0.02M | | | | 0.03M | | | | 0.04M | | | | 0.04M | | | | 0.06M | | | | 0.05M | | | | 0.06M | | | | 0.06M | | | | 0.09M | | | | 0.10M | | | | 0.15M | | | | 0.13M | | | | 0.34M | | | | 0.23M | | | |
|
Gains from Investment Securities
|
| | | | | | 0.01M | 0.05M | 0.07M | 0.25M | 0.31M | 0.34M | 0.53M | 2.71M | 0.58M | -3.01M | 0.30M | 0.03M | 0.12M | -0.28M | 0.18M | 3.90M | 3.98M | -0.05M | 0.02M | 4.56M | 4.49M | 0.00M | 0.11M | 2.10M | 1.97M | 6.02M | 0.25M | 1.82M | 1.95M | -0.23M | | 0.00M | -0.02M | 0.02M | 0.22M | 0.03M | 0.03M | 0.27M | 0.25M | 0.06M | 0.17M | 0.17M | 0.28M | 0.17M | 0.16M | 0.14M | 0.11M | 0.12M | 0.12M | -0.05M | 0.40M | 0.09M | 0.08M | 0.10M | 0.37M | 0.06M | 0.07M | 0.10M | 0.40M | 0.03M | 0.03M |
|
Asset Writedowns and Impairment
|
| | | 0.07M | | | | | 0.99M | 1.26M | 0.59M | 17.13M | 0.36M | 2.51M | 7.41M | 3.39M | 3.98M | 0.47M | 3.27M | 5.71M | 1.66M | 2.01M | 2.91M | 14.95M | 7.91M | 2.88M | 4.46M | 2.10M | 2.31M | 2.49M | 1.99M | -7.24M | 3.74M | 0.91M | 2.39M | -6.84M | 0.13M | -0.12M | 0.36M | 0.11M | 0.09M | -0.11M | 0.10M | 3.94M | | 0.51M | 1.32M | 1.40M | 0.78M | 0.76M | 1.20M | 1.67M | 1.04M | 0.39M | 0.80M | 1.32M | 0.52M | 2.50M | 1.00M | 1.24M | 1.30M | 0.51M | 0.70M | 1.50M | 1.20M | 0.50M | 0.65M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
12.21M | 13.04M | 14.28M | 13.00M | 13.76M | 14.82M | 14.32M | 14.16M | 16.94M | 18.38M | 17.37M | 8.06M | 8.26M | 2.18M | 1.81M | 3.63M | 6.60M | 3.45M | 28.76M | 4.88M | 7.97M | 5.85M | 8.58M | 6.84M | 6.32M | 17.27M | 10.76M | 15.33M | 9.44M | 9.58M | 13.93M | 3.92M | 12.95M | 8.84M | 18.41M | 19.05M | 17.30M | 13.45M | 17.95M | 17.66M | 15.48M | 17.77M | 24.74M | 18.78M | 17.87M | 14.91M | 20.82M | 29.22M | 19.41M | 20.60M | 18.68M | 28.13M | 20.83M | 22.58M | 24.46M | 25.21M | 22.42M | 26.11M | 25.95M | 30.82M | 29.95M | 29.73M | 34.63M | 36.19M | 28.68M | 34.73M | 30.54M |
|
Amortizatization of Intangibles
|
-0.19M | -0.19M | -0.19M | 1.45M | -0.17M | 0.52M | 0.21M | 0.22M | 0.14M | 0.16M | 0.17M | 0.43M | 0.77M | 0.81M | 0.67M | 0.92M | | | | | 0.62M | 0.67M | 0.75M | 1.01M | 1.17M | 1.23M | 1.12M | 1.31M | 0.95M | 1.01M | 1.06M | 1.09M | 1.03M | 0.76M | 0.83M | 0.83M | 0.69M | 0.62M | 0.53M | 0.57M | 0.54M | 0.49M | 0.47M | 0.50M | 0.47M | 0.46M | 0.45M | 0.47M | 0.46M | 0.40M | 0.41M | 0.43M | 0.44M | 0.38M | 0.21M | 0.26M | 0.20M | 0.10M | 0.12M | 0.18M | 0.12M | 0.08M | 0.09M | 0.11M | 0.10M | 0.10M | 0.04M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.21M | 0.23M | 0.23M | 0.23M | 0.23M | 0.24M | 0.26M | 0.26M | 0.26M | 0.26M | 0.27M | 0.26M | 0.26M | 0.26M | 0.23M | 0.23M | 0.24M | 0.24M | 0.24M | 0.26M | 0.25M | 0.25M | 0.46M | 0.56M | 0.56M | 0.56M | 0.56M | 1.41M | 0.36M | 0.36M |
|
Amortization
|
475.16M | 471.63M | 505.62M | 503.87M | 504.66M | 505.54M | 504.78M | 504.59M | 611.20M | 601.20M | | 615.85M | | 596.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 2.41M | 2.53M | 2.33M | 2.21M | 2.82M | 2.98M | 3.99M | 3.49M | 3.49M | -0.32M | 2.64M | 2.41M | 2.38M | 2.42M | 2.32M | 2.34M | 3.37M | 2.52M | 3.58M | 3.98M | 4.63M | 4.78M | 4.62M | 4.62M | 5.41M | 4.52M | 4.39M | 4.39M | 4.68M | 5.62M | 5.59M | 5.91M | 6.07M | 6.07M | 6.10M | 6.15M | 6.32M | 6.59M | 7.10M | 7.33M | 7.63M | 8.13M | 8.44M | 8.65M | 8.89M | 9.54M | 9.63M | 9.92M | 9.96M | 10.39M | 10.43M | 10.86M | 11.29M | 12.72M | 12.65M | 13.37M | 13.96M | 15.00M | 16.04M | 14.92M | 15.04M |
|
Change in Receivables
|
| | | | | | -0.51M | 0.37M | 0.25M | -0.10M | 1.03M | 13.71M | 7.40M | 7.48M | 0.09M | 0.88M | -1.35M | -0.17M | -20.67M | 1.34M | -1.18M | 0.61M | 0.91M | 0.39M | 1.07M | 0.28M | 0.67M | -0.48M | -0.77M | 1.47M | -0.43M | 2.11M | -1.69M | 1.66M | 0.09M | 1.23M | -2.19M | 2.10M | 0.49M | -0.05M | -1.34M | 1.15M | 0.45M | 0.28M | -1.46M | 2.51M | 0.41M | -0.40M | -1.22M | 0.82M | 1.09M | -0.76M | -0.72M | 0.90M | 0.70M | -0.09M | -0.05M | 0.16M | 2.31M | -1.32M | -2.25M | 1.64M | -1.99M | 0.10M | -0.52M | 0.56M | -0.59M |
|
Change in Accured Expenses
|
| | | | | | -1.22M | 1.14M | 2.17M | -0.55M | -1.08M | 5.39M | -2.95M | 1.15M | -1.77M | 0.52M | 1.34M | -0.56M | 7.23M | 2.08M | -2.59M | -0.69M | -0.71M | -1.01M | -0.66M | 2.64M | 1.52M | 0.01M | -1.58M | -0.10M | 1.08M | -0.98M | 0.38M | -0.68M | 0.57M | 0.92M | -0.43M | 1.02M | 0.61M | 0.69M | -2.02M | 0.44M | 6.17M | 3.50M | -2.80M | 0.32M | 0.78M | -11.58M | -2.31M | -0.24M | -3.17M | 5.17M | -3.10M | -0.14M | 0.57M | 0.54M | -1.49M | -0.28M | 1.06M | 0.23M | -2.79M | 0.32M | -0.60M | 3.63M | -3.10M | 6.83M | 0.17M |
|
Change in Taxes
|
0.13M | 0.11M | 0.21M | 0.01M | 0.07M | 0.18M | 0.03M | 0.08M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | 0.01M | 0.06M | 165.39M | 1.20M | 0.88M | -67.55M | 0.72M | 1.75M | 0.03M | 1.65M | 0.20M | 72.50M | -5.62M | 0.09M | 0.01M | 2.85M | 3.58M | 10.66M | | | 1.70M | 0.57M | 0.29M | 0.00M | 1.86M | 5.53M | 6.15M | 11.65M | 126.08M | -142.63M | 0.27M | 55.04M | -53.26M | 1.74M | 0.15M | 29.55M | -29.69M | 0.00M | | | 0.14M | 0.12M | 0.18M | 0.04M | 0.06M | | | | | | 0.14M | | 0.04M | 0.12M | 0.18M | 0.17M | 0.21M | 0.32M | 0.05M | 0.18M | 0.11M |
|
Sales of Property, Plant and Equipment
|
0.40M | 3.88M | 1.60M | 1.06M | 0.64M | 2.10M | 0.05M | 0.07M | 0.12M | 0.67M | 0.68M | 0.85M | 0.62M | 3.38M | 1.88M | 3.97M | 15.46M | 5.46M | 30.36M | 15.07M | 6.15M | | | 0.40M | 0.12M | 0.51M | 3.82M | 1.15M | 0.60M | 0.95M | 0.31M | 2.09M | 1.30M | 0.61M | 0.49M | 0.33M | 0.60M | 0.97M | 0.07M | 1.66M | 0.08M | 0.52M | | 0.97M | 0.85M | 0.33M | 0.22M | 4.03M | 8.50M | 0.28M | 2.28M | 13.74M | 10.37M | 0.33M | 0.91M | 12.59M | 2.64M | -0.01M | 1.71M | 6.85M | 1.09M | 0.14M | 4.38M | 7.38M | 0.25M | 3.12M | 1.72M |
|
Change in Acquisitions & Divestments
|
| | | | | | 0.04M | 0.05M | 0.09M | 0.22M | 0.18M | 2.20M | 0.63M | 0.29M | 0.24M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.89M | 0.16M | -49.06M | -0.35M | 0.30M | 0.10M | 0.02M | 0.22M | -195.53M | -0.55M | 0.30M | 2.63M | -0.03M | 0.48M | 0.82M | 2.28M | 2.65M | -57.70M | 33.50M | 14.71M | 11.39M | 9.63M | 5.87M | -3.38M | 2.90M | -213.71M | 1.16M | 4.63M | 2.38M | 16.01M | -0.64M | -4.76M | -2.00M | -13.23M | -122.34M | -71.15M | 1.48M | -53.77M | -21.40M | -5.26M | 1.50M | -28.68M | -11.86M | -43.52M | -53.08M | -11.88M | -33.28M | -29.17M | -19.79M | -42.31M | -57.57M | -50.07M | -7.92M | -39.72M | -13.28M | -78.14M | -49.88M | -49.50M | -153.52M | -57.81M | -36.79M | -60.85M | -28.36M | -74.46M | -10.79M | -57.16M | -52.72M |
|
Other financing activities
|
259.16M | 259.27M | 259.36M | 259.46M | 259.56M | 367.84M | 367.96M | 368.09M | 460.19M | 460.36M | | 460.69M | | 461.06M | | | -0.01M | -0.05M | -0.05M | | -0.05M | 0.05M | -0.01M | | -0.04M | | -0.43M | | -0.02M | -0.02M | -0.31M | | -0.17M | 0.32M | | | 2.76M | 0.59M | 0.05M | | 0.36M | 0.36M | 0.36M | -0.53M | 0.39M | 0.02M | 0.02M | -0.02M | 0.02M | 0.02M | 0.02M | 2.53M | 0.59M | | -0.00M | 0.02M | 0.41M | | | 2.52M | | | | | 4.34M | 0.04M | |
|
Long-Term Debt Issuances
|
| | | | | | 4.00M | 130.50M | 118.70M | 112.55M | 16.00M | | 4.00M | | | | 100.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 22.03M | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.12M | 0.12M | 0.13M | 0.13M | 0.14M | 0.14M | 0.15M | 0.16M | 0.17M | 0.17M | 0.17M | | | | | | | | | | | | | | | | 150.00M | | |
|
Short-Term Debt issuances
|
0.75M | -1.50M | 154.80M | 151.20M | 149.20M | 45.00M | 38.70M | 41.30M | 118.70M | 150.00M | | 147.70M | | 151.70M | | | 71.90M | 49.10M | 8.40M | 1.00M | 3.00M | | | | 12.50M | 167.50M | | 6.00M | 8.00M | | | | 5.00M | 15.00M | 45.00M | 70.00M | | | 20.00M | 25.00M | 5.00M | 30.00M | | 40.00M | 65.00M | | 50.00M | 25.00M | | | 40.00M | 105.00M | 15.00M | | 5.00M | 70.00M | 20.00M | 23.50M | 137.00M | 50.00M | 60.00M | 22.50M | 57.50M | 96.00M | 300.00M | 75.00M | 85.00M |
|
Short-Term Debt repayments
|
0.75M | -1.50M | 25.30M | 33.50M | -2.00M | 137.20M | 10.30M | 127.90M | | | 18.30M | | | | | | 150.29M | | 65.90M | 6.50M | 18.00M | 9.00M | 7.00M | 2.00M | 6.00M | 33.00M | 10.00M | 18.00M | 4.00M | 19.00M | 4.00M | | 55.00M | 5.00M | 35.00M | 10.00M | 5.00M | 110.00M | 10.00M | 5.00M | 35.00M | 5.00M | 115.00M | 20.00M | | | 15.00M | 110.00M | 25.00M | 12.50M | 15.00M | 87.50M | 75.00M | | 5.00M | | 90.00M | 23.50M | 62.00M | 115.00M | 20.00M | 55.00M | 62.50M | 26.00M | 225.00M | 57.50M | 70.00M |
|
Shares Issued
|
| | | | | | | | 91.99M | | | | | | | | | | | | | | | | | | | | | | 2.82M | 11.95M | 4.28M | | 2.69M | | -0.08M | 13.80M | 6.94M | 9.49M | -0.02M | 6.66M | 2.15M | 5.33M | -0.03M | 11.92M | 26.62M | 24.65M | 20.27M | 9.31M | 9.43M | 43.28M | -0.03M | -0.06M | 21.90M | -0.06M | 82.96M | 7.14M | 0.01M | 23.96M | -0.07M | 10.90M | 23.89M | -0.14M | 11.01M | -0.07M | -0.04M |
|
Dividends Paid - Common
|
-11.67M | -11.68M | -11.68M | 81.86M | -11.84M | 35.47M | 14.28M | 17.06M | 14.43M | 16.11M | 16.11M | 16.78M | | | | 8.40M | 4.20M | 6.74M | 6.74M | 10.96M | 8.42M | 6.75M | 6.75M | 10.48M | 12.15M | 7.44M | 7.44M | 11.86M | 11.38M | 8.34M | 8.22M | 8.29M | 9.43M | 9.51M | 9.52M | 15.22M | 12.89M | 13.03M | 13.14M | 14.49M | 14.55M | 14.63M | 14.66M | 15.56M | 15.63M | 15.77M | 16.11M | 17.33M | 17.69M | 17.79M | 18.04M | 19.47M | 19.62M | 19.62M | 19.62M | 20.58M | 20.97M | 22.26M | 23.21M | 24.85M | 24.95M | 25.05M | 25.42M | 26.54M | 26.85M | 27.39M | 27.93M |
|
Cash from Financing Activities
|
-10.92M | -13.18M | 38.12M | -15.54M | -13.96M | -7.97M | -20.85M | -11.84M | 195.89M | -26.31M | -18.61M | -17.01M | 0.16M | -0.25M | -4.74M | -5.43M | -7.40M | 42.31M | -64.36M | -12.22M | -23.47M | -15.70M | -13.76M | -8.74M | -5.69M | 199.58M | -17.95M | -20.08M | -7.68M | -27.26M | -9.71M | 3.63M | -5.31M | 0.84M | 107.51M | 54.05M | -20.46M | 40.58M | 4.07M | 16.33M | -44.64M | 17.32M | -2.81M | 10.82M | 49.48M | -13.84M | 45.70M | -3.35M | -22.87M | 8.72M | 27.11M | 39.36M | 19.32M | -19.82M | -19.80M | 51.05M | 39.73M | 10.11M | 124.19M | 25.41M | 14.49M | 25.27M | -6.33M | 44.87M | -21.12M | 23.62M | 20.21M |
|
Change in Cash
|
0.40M | 0.02M | 3.34M | -2.88M | 0.09M | 6.95M | -6.50M | 2.54M | 17.30M | -8.48M | -0.93M | -6.31M | 8.39M | 2.40M | -2.10M | 0.49M | 1.85M | -11.95M | -2.11M | 7.37M | -4.11M | -0.22M | 0.69M | -5.29M | 3.53M | 3.15M | -6.03M | -0.12M | 4.14M | -1.67M | 3.58M | 2.79M | 5.63M | -3.56M | 3.59M | 1.95M | -1.69M | 0.26M | 0.62M | 28.74M | -27.66M | 6.42M | 10.08M | -13.92M | 14.27M | -10.81M | 33.23M | -3.30M | -23.24M | -12.99M | -11.77M | 17.42M | 32.23M | -36.96M | -8.62M | -1.87M | 12.27M | -13.28M | -3.37M | -1.58M | 7.64M | -5.85M | -0.06M | 6.59M | -3.23M | 1.20M | -1.98M |
|
Free Cash Flow
|
12.21M | 13.04M | 14.28M | 13.00M | 13.76M | 14.82M | 14.32M | 14.10M | -148.45M | 17.18M | 16.49M | 75.61M | 7.54M | 0.43M | 1.78M | 1.98M | 6.40M | -69.06M | 34.37M | 4.79M | 7.96M | 3.00M | 5.00M | -3.83M | 6.32M | 17.27M | 9.06M | 14.76M | 9.15M | 9.58M | 12.07M | -1.61M | 6.79M | -2.81M | -107.67M | 161.68M | 17.03M | -41.59M | 71.20M | 15.92M | 15.33M | -11.78M | 54.43M | 18.78M | 17.87M | 14.91M | 20.67M | 29.11M | 19.23M | 20.56M | 18.63M | 28.13M | 20.83M | 22.58M | 24.46M | 25.21M | 22.28M | 26.11M | 25.91M | 30.70M | 29.77M | 29.56M | 34.42M | 35.87M | 28.63M | 34.56M | 30.43M |
|
Net Cash Flow
|
0.40M | 0.02M | 3.34M | -2.88M | 0.09M | 6.95M | -6.50M | 2.54M | 17.30M | -8.48M | -0.93M | -6.31M | 8.39M | 2.40M | -2.10M | 0.49M | 1.85M | -11.95M | -2.11M | 7.37M | -4.11M | -0.22M | 0.69M | -5.29M | 3.53M | 3.15M | -6.03M | -0.12M | 4.14M | -1.67M | 3.58M | 2.79M | 5.63M | -3.56M | 3.59M | 1.95M | -1.69M | 0.26M | 0.62M | 28.74M | -27.66M | 6.42M | 10.08M | -13.92M | 14.27M | -10.81M | 33.23M | -3.30M | -23.24M | -12.99M | -11.77M | 17.42M | 32.23M | -36.96M | -8.62M | -1.87M | 12.27M | -13.28M | -3.37M | -1.58M | 7.64M | -5.85M | -0.06M | 6.59M | -3.23M | 1.20M | -1.98M |