|
Net Income
|
| | | | | | | | | | | | 10.89M | | | -0.00M | | | | | | | | | | | | | | -32.24M | -47.44M | | -88.38M | -101.62M | -35.63M | | -124.61M | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | -7.40M | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | 32.77M | 0.37M | 0.28M | 0.29M | 0.31M | 0.12M | -0.00M | 8.67M | 1.90M | 1.13M | 1.22M | 1.98M | 1.63M | 1.37M | 1.04M | 0.56M | 2.23M | 1.37M | 0.62M | -1.62M | 17.27M | 17.30M | 29.14M | -52.77M | 4.23M | -1.93M | 3.54M | 1.79M | 3.50M | 2.20M | 2.02M | 0.88M | 2.24M | 1.88M | 1.09M |
|
Asset Writedowns and Impairment
|
| | | | | | | | -0.06M | 0.14M | 0.06M | 0.02M | 0.14M | 0.31M | 0.31M | 0.13M | 0.18M | 0.16M | 0.15M | 0.21M | 0.15M | 0.39M | 0.48M | 0.26M | 0.21M | -0.00M | 0.85M | 0.83M | -0.23M | | | 0.46M | 8.71M | | | | 19.90M | | | | | | | | | | | | 27.00M | 18.50M | | | | | 6.85M | | | | 65.50M |
|
Cash from Operations
|
-0.23M | -0.24M | -0.04M | 1.24M | -0.43M | 1.80M | 2.95M | 3.34M | 1.50M | 4.17M | 11.35M | 3.14M | -0.19M | 21.91M | 13.83M | 18.41M | 14.23M | 28.85M | 27.20M | 27.24M | 6.84M | 38.72M | 36.52M | 32.08M | 19.10M | 39.52M | 31.95M | 33.87M | 11.11M | 42.03M | 25.86M | 21.92M | 15.01M | 29.92M | 3.46M | 22.25M | 17.41M | 25.31M | 30.70M | 28.31M | 16.30M | 27.70M | 32.25M | 24.56M | 7.53M | 16.00M | 35.23M | 17.20M | 5.19M | 6.51M | 25.49M | 4.44M | 1.88M | 5.79M | -0.84M | 0.82M | -5.71M | 6.36M | 2.85M |
|
Amortizatization of Intangibles
|
| | | -0.00M | -0.03M | -0.13M | -0.11M | -0.11M | -0.18M | -0.33M | -0.65M | -0.73M | -1.05M | -1.18M | -1.06M | -0.81M | -1.43M | -1.48M | -1.98M | -2.10M | -2.16M | -2.95M | -1.76M | -2.06M | -1.57M | -1.96M | -1.66M | -1.52M | -1.37M | -1.22M | -1.77M | -0.99M | -0.95M | -1.15M | -0.73M | -0.68M | -0.72M | -0.71M | -0.70M | -0.67M | -0.58M | -0.56M | -0.56M | -1.06M | -0.42M | -0.37M | -0.26M | -0.23M | -0.20M | -0.21M | -0.18M | -0.18M | -0.16M | -0.10M | -0.10M | -0.10M | -0.08M | -0.07M | -0.05M |
|
Amortization of Deferred Charges
|
| | | 0.07M | 0.08M | 0.34M | 0.23M | 0.23M | 0.28M | 0.26M | 0.33M | 0.35M | 0.48M | 0.45M | 0.48M | 0.53M | 0.82M | 0.85M | 0.87M | 1.07M | 1.27M | 1.28M | 1.29M | 1.23M | 1.21M | 1.20M | 1.13M | 1.42M | 1.55M | 1.54M | 1.60M | 1.66M | 1.61M | 1.57M | 1.16M | 1.04M | 1.05M | 1.07M | 1.07M | 1.11M | 0.99M | 0.99M | 1.02M | 0.98M | 0.96M | 0.95M | 0.99M | 1.04M | 1.04M | 1.03M | 1.02M | 1.16M | 2.48M | 3.47M | 1.84M | 1.73M | 2.31M | 3.58M | 3.32M |
|
Depreciation & Amortization (CF)
|
| | 0.09M | 1.01M | 1.47M | 4.02M | 4.12M | 4.26M | 6.14M | 7.31M | 10.45M | 11.48M | 17.27M | 19.29M | 20.16M | 22.84M | 29.67M | 32.28M | 35.88M | 39.11M | 39.47M | 40.65M | 39.98M | 41.28M | 41.70M | 41.52M | 41.15M | 39.92M | 38.98M | 39.02M | 40.82M | 40.02M | 41.41M | 41.63M | 29.86M | 28.20M | 27.39M | 27.36M | 27.88M | 28.18M | 27.40M | 27.92M | 28.30M | 27.37M | 27.22M | 26.64M | 29.91M | 28.10M | 28.50M | 28.61M | 29.15M | 28.97M | 27.53M | 28.49M | 27.54M | 27.65M | 26.41M | 25.19M | 23.20M |
|
Change in Receivables
|
| | 0.06M | 0.04M | -0.01M | 0.31M | 0.18M | 0.40M | 0.22M | -0.37M | 0.67M | -0.41M | 2.46M | -0.64M | 2.63M | -1.77M | 2.86M | -0.43M | 1.07M | 0.67M | 1.89M | 0.43M | 1.55M | 1.15M | 4.07M | -1.76M | 1.85M | 1.05M | 1.62M | 1.45M | 7.92M | 0.25M | 3.07M | 0.08M | -0.94M | 8.39M | 2.08M | 0.60M | 1.84M | -1.83M | 0.02M | 3.02M | 1.25M | 0.72M | 0.15M | -5.09M | 3.73M | -1.83M | 1.92M | -0.31M | 1.07M | 0.47M | 3.40M | -0.58M | 1.94M | 2.55M | -2.26M | -0.01M | 1.45M |
|
Change in Account Payables
|
0.03M | -0.03M | 0.49M | | 0.01M | -0.01M | 0.01M | -0.01M | | | | | 0.91M | 1.50M | 1.41M | -0.32M | 1.71M | 4.24M | 2.21M | -1.45M | -2.53M | -3.82M | -1.62M | 0.01M | -0.06M | -0.00M | 0.03M | 0.15M | 0.01M | 0.69M | 1.84M | -1.62M | -0.01M | 0.41M | -0.17M | 3.23M | 2.21M | -0.82M | 0.73M | -0.25M | -0.48M | 1.46M | -0.60M | -0.89M | -1.79M | -1.36M | 4.43M | 0.96M | 1.62M | 1.82M | 1.87M | 1.73M | 1.30M | 0.13M | 0.11M | 0.07M | -0.13M | 0.48M | 0.29M |
|
Change in Accured Expenses
|
0.12M | 0.02M | 0.69M | 1.03M | 0.77M | 0.53M | 1.68M | 1.03M | -1.30M | 3.59M | 2.64M | 3.92M | -5.37M | 9.41M | -0.41M | 6.30M | 2.26M | -0.69M | 8.72M | -1.24M | -7.95M | 3.15M | 11.49M | -3.95M | -6.86M | 1.26M | 11.31M | -0.34M | -10.61M | 5.49M | 15.65M | -9.30M | 1.66M | -5.10M | -7.69M | 4.01M | -7.22M | -0.89M | 13.85M | 3.50M | -6.69M | 3.24M | 6.48M | 1.11M | -5.46M | -9.67M | 12.09M | 9.41M | -4.22M | -2.55M | 14.74M | 3.59M | 1.97M | -0.13M | 7.06M | -5.56M | -3.04M | -1.90M | 2.50M |
|
Change in Net Loans
|
| | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.02M | 0.05M | 0.05M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 22.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | 47.37M | 35.71M | 112.57M | 70.24M | | 45.50M | 118.09M | 266.64M | 3.88M | 537.61M | 4.27M | 3.42M | 7.51M | 1,028.84M | 11.76M | 17.59M | 19.74M | 706.46M | 12.12M | 14.28M | 24.02M | 91.35M | 15.22M | 14.83M | 24.02M | 27.88M | 23.90M | 22.04M | 24.82M | 17.97M | 20.60M | 14.60M | 22.54M | 22.19M | 29.45M | 18.43M | 22.96M | 16.80M | 19.18M | 14.08M | 17.68M | 19.19M | 36.60M | 17.84M | 28.79M | 38.34M | 23.01M | 26.16M | 14.02M | 18.03M | 12.28M | 9.81M | 6.51M | 5.88M | 7.12M | 5.55M | 5.84M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | 42.74M | | | -0.00M | | | | | | | | | | | | | 2.54M | 39.10M | | | 0.52M | | 931.07M | -0.10M | | 26.57M | 0.02M | -1.50M | 98.00M | | | 139.68M | | | | | | | | | 46.93M | | | 145.44M | | | 220.10M |
|
Cash from Investing Activities
|
| -9.72M | -48.34M | -35.47M | -116.22M | -68.38M | -1.77M | -47.06M | -119.71M | -268.18M | -7.16M | -543.56M | -131.21M | -88.52M | -139.90M | -676.33M | -13.43M | -309.78M | -430.98M | -77.80M | -154.15M | -17.67M | -6.17M | -20.90M | -66.95M | -25.23M | -32.04M | -39.26M | -26.20M | 7.44M | -30.01M | -55.48M | -18.57M | -29.49M | 919.11M | -24.18M | -31.56M | 6.86M | -22.94M | 131.92M | 78.82M | -14.08M | -17.68M | 179.43M | -13.76M | -40.69M | -28.79M | -38.34M | -23.04M | -26.16M | -14.02M | -18.03M | 37.04M | -12.20M | -6.51M | 139.56M | -4.42M | -8.25M | 214.26M |
|
Other financing activities
|
3.39M | 1.53M | 2.18M | 1.17M | 0.76M | 1.10M | 0.90M | 0.70M | 2.16M | 1.72M | 1.39M | 1.01M | 1.56M | 1.15M | 1.64M | 3.10M | 1.34M | 1.51M | 1.01M | 1.40M | 1.32M | 0.01M | 0.01M | 0.86M | 1.16M | 0.09M | 0.01M | 9.94M | 0.03M | 0.08M | 0.06M | 3.08M | 2.40M | 2.29M | -2.18M | 0.10M | 1.43M | 0.03M | 1.35M | 3.53M | 0.01M | 0.05M | 0.32M | 2.33M | 0.00M | 0.03M | 1.03M | 0.09M | 0.53M | -0.01M | 0.11M | 2.26M | 3.18M | 1.59M | 0.97M | 4.72M | 4.09M | 2.19M | 2.62M |
|
Long-Term Debt Issuances
|
| | 18.25M | 24.00M | 60.25M | 28.10M | 45.90M | 46.00M | 103.73M | 180.36M | | 365.00M | 102.70M | 50.00M | 79.50M | 400.01M | | 19.05M | 340.27M | 217.13M | 134.39M | | 4.68M | 109.40M | 59.67M | 33.72M | 13.99M | 834.80M | 83.88M | 42.29M | 35.87M | 345.87M | 111.40M | 172.43M | 38.76M | 55.00M | 104.51M | | | 317.25M | | | 241.24M | 564.85M | 62.82M | 85.40M | 88.40M | 45.50M | 15.00M | 27.22M | 4.60M | 30.35M | 10.00M | 22.08M | 1.86M | 1.97M | 18.66M | 8.15M | 2.41M |
|
Long-Term Debt Repayments
|
| | | | | | | 56.80M | | | | 38.20M | 40.00M | | | | 75.96M | 30.00M | | 140.00M | 31.00M | 0.45M | 0.45M | 76.56M | 0.53M | 0.68M | 0.68M | 776.78M | 0.75M | 38.52M | 1.06M | 294.92M | 33.97M | 159.69M | 913.55M | 0.15M | 66.90M | 5.15M | 2.15M | 417.19M | | | 38.40M | 692.14M | | 17.14M | 65.43M | 0.44M | 0.45M | 0.45M | 0.46M | 8.60M | 46.91M | 7.18M | 2.25M | 142.12M | 1.61M | 1.61M | 183.79M |
|
Shares Issued
|
3.76M | 26.10M | 35.61M | 37.82M | 47.92M | 42.03M | 34.43M | 37.24M | 49.74M | 83.32M | 119.68M | 128.24M | 131.81M | 91.35M | 87.96M | 243.41M | 269.14M | 242.78M | 12.95M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | 0.15M | 0.35M | 0.24M | | 0.57M | 0.69M | 0.39M | 1.14M | 0.52M | 1.08M | 1.11M | 0.92M | 1.79M | 1.80M | 2.67M | 4.33M | 4.57M | 7.76M | 13.81M | 8.62M | 12.48M | 18.99M | 23.20M | 7.20M | 59.78M | 33.51M | 1.27M | 1.50M | 52.58M | 2.97M | 42.12M | 3.32M | 3.05M | 3.24M | 2.34M | 2.24M | 3.11M | 2.97M | 307.72M | 51.79M | 39.66M | 36.96M | 9.95M | 2.62M | 2.92M | 3.78M | 3.31M | 2.13M | | | | | | | |
|
Dividends Paid - Common
|
| | 0.27M | 1.93M | 0.98M | 1.44M | 1.82M | 8.28M | 2.43M | 2.95M | 3.77M | 19.16M | 5.39M | 6.58M | 7.15M | 40.36M | 9.51M | 11.72M | 13.14M | 71.81M | 13.28M | 13.78M | 13.98M | 75.99M | 14.07M | 14.64M | 14.69M | 74.34M | 28.77M | 28.78M | 28.84M | 29.02M | 28.52M | 28.40M | 28.36M | 76.60M | 27.15M | 27.27M | 27.39M | 27.52M | 27.64M | 27.75M | 23.86M | -17.56M | 22.80M | 22.34M | 22.02M | -10.94M | 11.30M | 17.12M | 3.53M | -0.00M | | | | | | | |
|
Cash from Financing Activities
|
3.21M | 22.22M | 47.97M | 56.39M | 101.46M | 62.16M | 28.22M | 20.26M | 141.62M | 249.46M | 103.04M | 433.99M | 173.59M | 123.59M | 148.78M | 605.59M | 155.27M | 194.48M | 332.44M | 57.78M | 84.30M | -21.92M | -23.23M | 9.40M | 31.43M | -0.68M | -24.59M | 26.29M | 8.67M | -44.71M | 18.50M | 31.42M | 7.06M | -7.91M | -930.49M | -12.92M | 16.82M | -30.45M | -21.73M | -122.11M | -20.91M | -25.90M | -115.32M | -196.53M | 5.59M | 17.43M | -0.71M | 30.69M | 1.30M | 15.88M | 0.14M | 19.38M | -41.98M | 12.14M | -0.19M | -144.87M | 12.97M | 4.35M | -184.01M |
|
Change in Cash
|
2.98M | 12.26M | -0.41M | 22.15M | -15.18M | -4.42M | 29.39M | -23.46M | 23.41M | -14.54M | 107.23M | -106.43M | 42.19M | 56.98M | 22.71M | -55.94M | 156.07M | -86.44M | -71.35M | 10.83M | -63.01M | -0.86M | 7.13M | 20.57M | -16.42M | 13.61M | -24.69M | 20.91M | -6.42M | 4.77M | 14.36M | -2.15M | 3.49M | -7.48M | -7.92M | -14.86M | 2.67M | 1.72M | -13.97M | 38.12M | 74.20M | -12.28M | -100.75M | 7.46M | -0.63M | -7.27M | 5.74M | 9.56M | -16.55M | -3.77M | 11.61M | 5.79M | -3.06M | 5.73M | -7.54M | -4.48M | 2.83M | 2.46M | 33.10M |
|
Free Cash Flow
|
-0.23M | -0.24M | -47.42M | -34.48M | -113.00M | -68.44M | 2.95M | -42.16M | -116.59M | -262.47M | 7.47M | -534.47M | -4.47M | 18.49M | 6.33M | -1010.44M | 2.47M | 11.27M | 7.46M | -679.22M | -5.28M | 24.45M | 12.51M | -59.27M | 3.88M | 24.69M | 7.93M | 6.00M | -12.79M | 20.00M | 1.04M | 3.95M | -5.59M | 15.31M | -19.08M | 0.05M | -12.04M | 6.89M | 7.74M | 11.51M | -2.89M | 13.62M | 14.56M | 5.37M | -29.07M | -1.85M | 6.45M | -21.14M | -17.82M | -19.65M | 11.47M | -13.59M | -10.40M | -4.02M | -7.35M | -5.05M | -12.83M | 0.81M | -2.99M |
|
Net Cash Flow
|
2.98M | 12.26M | -0.41M | 22.15M | -15.18M | -4.42M | 29.39M | -23.46M | 23.41M | -14.54M | 107.23M | -106.43M | 42.19M | 56.98M | 22.71M | -52.33M | 156.07M | -86.44M | -71.35M | 7.22M | -63.01M | -0.86M | 7.13M | 20.57M | -16.42M | 13.61M | -24.69M | 20.91M | -6.42M | 4.77M | 14.36M | -2.15M | 3.49M | -7.48M | -7.92M | -14.86M | 2.67M | 1.72M | -13.97M | 38.12M | 74.20M | -12.28M | -100.75M | 7.46M | -0.63M | -7.27M | 5.74M | 9.56M | -16.55M | -3.77M | 11.61M | 5.79M | -3.06M | 5.73M | -7.54M | -4.48M | 2.83M | 2.46M | 33.10M |