|
Net Income
|
-0.04M | 0.03M | 0.26M | -0.03M | -0.03M | -0.03M | -0.02M | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | -0.70M | 2.86M | | 13.91M | 14.11M | 14.18M | 13.67M | 13.87M | 13.54M | 14.97M | 11.81M | 13.73M | 13.46M | 13.64M | 17.44M | 14.44M | 13.18M | 13.69M | 17.46M | 12.39M | 61.09M | 27.17M | 26.41M | 12.40M | 13.33M | 19.50M | 8.62M | 56.38M | -4.59M | 4.82M | 11.16M | 6.97M | 11.49M | 4.36M | 6.00M | 7.82M | 47.89M | 6.25M | 10.23M | 25.35M | -4.13M | 11.21M | 17.44M | 14.81M | 19.10M | 26.51M | 11.91M | 12.05M | 15.78M | -18.24M |
|
Share-based Compensation
|
| 0.26M | 0.30M | 0.36M | 0.36M | 0.37M | 0.37M | 0.45M | 0.46M | 0.45M | 0.46M | 0.98M | 0.52M | 0.54M | 0.54M | 0.67M | 0.78M | 0.88M | 0.93M | 0.98M | 1.10M | 1.01M | 0.91M | 0.99M | 1.03M | 1.13M | 1.13M | 1.26M | 1.43M | 1.28M | 1.28M | 1.38M | 1.52M | 1.49M | 1.49M | 1.69M | 1.62M | 1.63M | 1.63M | 1.78M | 1.76M | 1.69M | 1.78M | 1.85M | 1.96M | 1.98M | 1.98M | 1.93M | 2.01M | 2.01M | 2.01M | 2.09M | 2.14M | 2.12M | 2.13M | 2.20M | 2.32M | 2.27M | 2.26M | 2.25M | 2.79M | 2.14M |
|
Gains from Sales and Divestitures
|
| | 0.08M | | | | 0.06M | 0.03M | 0.03M | 0.03M | 0.06M | | | | 0.06M | | | | 0.05M | | | | 0.12M | | | | 0.10M | 0.07M | 0.08M | 0.08M | 0.09M | 0.06M | 0.07M | 0.08M | 0.08M | 0.12M | 0.13M | 0.13M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.11M | 0.11M | 0.11M | -0.11M | 0.08M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.12M | 0.12M | 0.11M | 0.13M | 0.13M | 0.13M | 0.16M | 0.18M | 0.18M |
|
Gains from Investment Securities
|
| -0.27M | -0.12M | -0.26M | -0.43M | -0.29M | -0.35M | -0.33M | -0.32M | -0.35M | -0.47M | -0.35M | -0.36M | -0.36M | 0.35M | -0.31M | -0.43M | -0.41M | 6.11M | 20.14M | 0.09M | 0.09M | 2.90M | -0.29M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | -1.21M | | | 14.35M | 7.98M | 1.45M | | 6.24M | -3.75M | 43.85M | 0.19M | 0.03M | 0.04M | | 5.46M | | 0.07M | 0.01M | 38.09M | 0.01M | 0.02M | 15.37M | 0.30M | 4.87M | 16.75M | 3.25M | -0.03M | 3.66M | | 4.77M | | -0.74M |
|
Asset Writedowns and Impairment
|
| | | -0.01M | -0.00M | -0.00M | 0.00M | 0.00M | -0.02M | -0.00M | -0.08M | 0.01M | 0.00M | 0.02M | 2.14M | 0.03M | 0.01M | 0.04M | -0.04M | 0.00M | 0.43M | 0.03M | 1.79M | 0.08M | 0.12M | 0.04M | 0.52M | -0.04M | 1.88M | -0.10M | | 0.01M | -0.04M | 0.11M | 0.01M | 0.08M | 0.08M | -0.01M | 5.35M | 0.00M | | -0.00M | 3.04M | -0.01M | | 0.07M | 0.96M | 0.35M | 0.30M | 0.80M | 1.97M | 1.73M | 0.19M | 0.19M | 3.27M | 0.02M | 0.70M | 0.21M | 6.01M | 3.05M | 0.39M | 0.20M |
|
Non-cash Items
|
| | 0.18M | | | | 0.18M | | | | 0.10M | | | | 0.07M | | 0.06M | 0.06M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.00M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | |
|
Change in Interest Receivables
|
| -0.17M | 0.12M | -0.19M | 0.16M | -0.19M | 0.17M | -0.17M | -0.22M | -0.01M | -0.14M | 0.02M | -0.05M | -0.00M | -0.06M | -0.01M | -0.00M | 0.00M | -0.10M | 0.57M | 0.96M | 1.25M | 1.15M | 1.28M | 1.27M | 1.35M | 1.25M | 1.19M | 1.39M | 1.40M | 1.40M | 1.41M | 1.41M | 1.43M | 1.44M | 1.44M | 1.46M | 1.46M | 1.49M | 1.51M | 1.60M | 1.55M | 1.50M | 1.75M | 1.49M | 1.50M | 2.05M | 1.64M | 1.55M | 1.58M | 2.40M | 2.08M | 2.51M | 4.01M | 0.68M | 2.22M | 1.92M | 2.99M | 3.27M | 2.95M | 4.16M | -0.01M |
|
Cash from Operations
|
| 16.30M | 17.02M | 15.69M | 18.70M | 17.27M | 18.80M | 16.84M | 19.99M | 20.58M | 19.41M | 17.56M | 21.68M | 21.65M | 26.24M | 19.83M | 25.41M | 24.05M | 26.48M | 17.86M | 26.09M | 26.57M | 31.81M | 19.61M | 31.23M | 28.81M | 26.06M | 21.05M | 26.29M | 28.80M | 29.17M | 21.59M | 33.88M | 27.97M | 32.10M | 26.79M | 34.88M | 28.42M | 32.38M | 23.85M | 31.79M | 29.98M | 30.47M | 21.26M | 27.39M | 20.94M | 21.60M | 18.57M | 29.88M | 24.33M | 32.81M | 18.04M | 28.50M | 32.40M | 25.47M | 21.07M | 36.96M | 33.97M | 33.17M | 29.57M | 30.03M | 38.44M |
|
Amortization of Deferred Charges
|
| | | | | 0.18M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.04M | 0.40M | 0.17M | 0.17M | | | 0.35M | 0.38M | 0.43M | 0.52M | 0.52M | 0.46M | 0.47M | 0.51M | 0.53M | 0.58M | 0.57M | 0.53M | 0.54M | 0.55M | 0.56M | 0.44M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.71M | 0.11M | 0.12M | 0.16M | 0.34M | 0.26M | 0.28M | 0.29M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.27M | 0.27M | 0.26M | 0.27M | 0.27M | 0.51M | 0.41M |
|
Depreciation & Amortization (CF)
|
| 4.07M | 4.16M | 4.52M | 4.99M | 4.97M | 5.14M | 5.17M | 5.37M | 5.92M | 5.69M | 6.14M | 6.13M | 6.20M | 6.24M | 6.30M | 6.30M | 6.33M | | 6.78M | 6.98M | 7.37M | 8.31M | 8.56M | 8.91M | 9.15M | 9.31M | 9.36M | 9.31M | 9.52M | 9.42M | 9.44M | 9.27M | 9.45M | 9.40M | 9.61M | 9.86M | 9.93M | 9.82M | 9.67M | 9.80M | 9.77M | 9.84M | 9.88M | 9.51M | 9.46M | 9.45M | 9.44M | 9.38M | 9.38M | 9.29M | 9.21M | 9.38M | 9.50M | 9.33M | 9.10M | 9.02M | 9.05M | 9.19M | 9.16M | 8.78M | 8.99M |
|
Change in Accured Expenses
|
| 0.51M | 0.07M | -0.07M | 0.25M | 0.16M | 0.34M | 0.02M | -0.22M | 1.16M | 0.96M | -0.99M | 1.01M | -1.22M | 1.35M | -1.07M | 1.10M | -1.03M | 1.13M | -1.08M | 1.10M | -1.02M | 1.42M | -1.12M | 1.19M | -0.43M | 1.06M | -0.42M | 0.28M | -0.43M | 1.17M | -1.16M | 0.99M | -1.64M | 0.71M | 0.01M | 1.10M | -1.29M | 0.99M | -1.48M | 1.08M | -1.29M | 0.92M | -0.87M | 0.75M | -0.92M | 0.57M | -0.66M | 0.86M | -0.83M | 2.11M | -1.11M | -0.25M | 0.02M | -0.03M | 1.00M | 0.14M | -1.24M | -0.66M | -0.17M | -0.04M | 1.13M |
|
Capital Expenditures
|
| 1.38M | 52.02M | 54.06M | -1.61M | 14.00M | 29.84M | 18.60M | 1.88M | 60.50M | 85.77M | 3.95M | 5.36M | 6.06M | 8.24M | 7.41M | 8.67M | 7.84M | 10.21M | 13.03M | 1.33M | 156.83M | 35.16M | 16.00M | 51.90M | 5.55M | 1.47M | 3.44M | 51.30M | 0.06M | -31.90M | 8.59M | 10.03M | 7.09M | 9.56M | 6.96M | 6.05M | 2.04M | 5.47M | 4.85M | 5.49M | 3.04M | 3.31M | 1.04M | 1.00M | 2.79M | 1.46M | 1.07M | 1.84M | 58.76M | 0.09M | 112.71M | | | | 1.33M | 2.31M | 6.27M | 3.77M | 1.33M | 1.17M | 4.18M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 1.25M | | | 0.02M | | | 11.00M | | | | | 25.89M | | | | | 1.75M | 6.72M | 8.89M | | | | | 1.31M | | | 17.95M | 10.41M | 0.23M | 0.01M | 7.84M | 5.94M | 71.91M | 0.24M | | | 1.76M | 34.77M | 7.10M | -0.00M | | | 0.27M | -0.01M | 31.62M | 5.94M | 13.86M | 14.86M | 25.31M | 0.36M | 7.98M | 5.23M | 1.51M | 1.67M | 2.53M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | | 3.20M | | | | 0.29M | 0.09M | | | | | | | | | | | | | | | | | 13.00M | | |
|
Change in Acquisitions & Divestments
|
| 0.41M | 0.16M | 0.18M | 0.18M | 0.18M | 5.42M | 0.19M | 6.31M | | | 0.11M | 2.30M | 0.30M | 0.39M | | | 0.04M | 0.00M | | | | | 0.03M | 0.03M | 0.03M | 0.01M | 0.03M | | | | | | 1.50M | | 0.04M | 0.01M | 3.40M | 0.06M | | | 2.57M | 0.54M | 2.55M | | | 0.14M | 1.29M | 5.33M | | 0.23M | 5.18M | 0.79M | 1.11M | 0.15M | 0.55M | 1.74M | 10.97M | 0.17M | 0.24M | 0.65M | 17.15M |
|
Cash from Investing Activities
|
| -1.67M | -47.41M | -51.92M | 1.65M | -13.10M | -29.64M | -17.68M | 6.21M | -61.71M | -85.47M | -6.88M | -5.50M | -0.60M | -151.90M | -15.92M | -7.31M | -13.32M | 7.52M | -52.75M | -46.42M | -163.90M | -63.75M | -37.57M | -71.01M | -11.92M | -19.40M | 0.89M | -47.88M | -6.82M | -38.20M | -19.34M | 28.72M | -11.76M | -1.24M | -28.42M | -15.66M | -13.04M | -21.88M | 51.66M | 10.19M | -9.87M | -8.05M | -4.09M | 33.84M | -1.99M | -97.54M | -35.47M | -10.34M | -64.69M | -9.44M | -132.23M | -55.17M | -6.85M | 19.34M | 21.21M | -22.22M | 41.39M | 50.30M | 11.63M | -38.33M | -290.40M |
|
Other financing activities
|
| -0.62M | 1.27M | -0.00M | 2.11M | 0.10M | 0.08M | 0.15M | 0.56M | 0.70M | 0.01M | -0.02M | 0.06M | 0.00M | -0.29M | -0.02M | 0.06M | 0.12M | 1.97M | -0.33M | -0.01M | -0.01M | -0.94M | -1.32M | -0.86M | -0.04M | -0.01M | -1.66M | -0.30M | 1.28M | 7.20M | 1.38M | 1.52M | 1.49M | 1.91M | -2.02M | 1.62M | 1.63M | 6.52M | 1.78M | 1.76M | 1.69M | 6.98M | 3.47M | 1.96M | 1.98M | 7.83M | 1.93M | 2.01M | 2.01M | 6.80M | 2.09M | 2.14M | 2.12M | 8.46M | 2.20M | 2.32M | 2.27M | 8.54M | 4.77M | 2.79M | 2.14M |
|
Long-Term Debt Issuances
|
| 12.50M | 33.70M | 49.00M | 70.00M | 19.00M | 29.60M | 17.00M | 6.00M | 62.80M | 67.70M | 2.00M | | | 91.00M | 20.00M | 1.00M | 9.00M | | 36.50M | 45.50M | 18.00M | 100.00M | 40.50M | -3.00M | 40.00M | | 100.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| 41.00M | 8.50M | 86.70M | | 60.60M | 2.00M | | | 62.00M | 21.00M | | | | 70.00M | | | | 28.50M | | | 100.00M | 69.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | 185.00M | 24.00M | 40.50M | 37.00M | 6.00M | 40.10M | 3.50M | 45.00M | 16.00M | 48.50M | 24.00M | 30.00M | 42.50M | 19.70M | 36.90M | | 36.50M | 34.50M | 24.00M | | | | 17.00M | | 75.50M | 111.90M | 47.00M | 52.00M | 95.00M | | 162.70M | 62.25M | 49.50M | 3.00M | 10.30M | 8.90M | | 8.00M | 15.00M | 38.60M | 379.90M |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | 100.00M | 69.00M | | | 51.00M | 10.00M | 110.60M | | 6.00M | 7.00M | | | 8.00M | 27.70M | 2.00M | | 18.00M | 106.00M | 28.00M | | | | | | 7.00M | 135.40M | | | | 21.00M | 22.60M | 6.00M | 13.60M | 63.00M | 35.50M | 4.20M | 41.60M | 103.80M | 10.50M | 18.90M | |
|
Shares Issued
|
| 57.65M | 0.48M | 103.83M | -0.16M | -0.04M | | 0.15M | 0.59M | 1.18M | | 4.89M | 171.41M | -0.04M | | 0.24M | 0.04M | | 24.37M | | | | | 14.64M | 56.25M | 7.71M | | 14.58M | | | | 0.12M | | 0.88M | | | | | | | | | | | | | | | | 4.75M | 28.69M | 1.78M | | | 51.91M | 4.45M | 6.52M | 54.66M | 16.77M | 8.48M | 5.30M | 45.53M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | | | | 18.01M | | | | -0.76M | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 14.56M | 13.36M | 12.83M | 16.62M | 13.56M | 13.56M | 14.04M | 14.05M | 14.68M | 15.01M | 15.04M | 16.35M | 16.98M | 18.54M | 18.56M | 18.58M | 18.59M | 18.70M | 18.93M | 18.95M | 18.96M | 19.92M | 20.35M | 20.68M | 21.18M | 22.36M | 22.55M | 22.56M | 22.55M | 22.55M | 22.58M | 22.59M | 22.60M | 22.60M | 22.93M | 22.65M | 22.66M | 22.66M | 23.17M | 22.36M | 22.37M | 22.37M | 23.17M | 22.44M | 22.44M | 22.44M | 22.48M | 22.64M | 23.09M | 23.31M | 23.56M | 23.60M | 23.61M | 24.00M | 24.62M | 24.79M | 25.28M | 25.85M | 27.26M | 26.30M | 26.46M |
|
Cash from Financing Activities
|
| -7.64M | 24.80M | 52.72M | -37.34M | -5.35M | 10.03M | -0.27M | -19.18M | 39.09M | 64.97M | -8.25M | 37.52M | -24.02M | 72.10M | -3.14M | -17.58M | -11.21M | -16.35M | 13.07M | 24.96M | 141.00M | 33.16M | 29.31M | 33.25M | -31.03M | -2.29M | -21.20M | 22.16M | -27.43M | 10.40M | -3.69M | -59.68M | -0.34M | -48.67M | 5.69M | -22.73M | -14.63M | -12.32M | -48.87M | -22.50M | -47.67M | -37.46M | -16.74M | -63.71M | 20.80M | 35.64M | 16.14M | -17.52M | 40.44M | -19.47M | 109.35M | 28.16M | -21.27M | -35.83M | -53.55M | -17.58M | -46.49M | -109.10M | -27.32M | -7.39M | 262.29M |
|
Change in Cash
|
| 7.00M | -5.59M | 16.49M | -17.00M | -1.18M | -0.81M | -1.11M | 7.02M | -2.04M | -1.08M | 2.43M | 53.69M | -2.98M | -53.56M | 0.76M | 0.52M | -0.47M | 17.65M | -21.82M | 4.63M | 3.68M | 1.21M | 11.34M | -6.52M | -14.14M | 4.38M | 0.74M | 0.57M | -5.46M | 1.37M | -1.43M | 2.92M | 15.87M | -17.81M | 4.06M | -3.51M | 0.75M | -1.82M | 26.64M | 19.48M | -27.56M | -15.04M | 0.43M | -2.49M | 39.74M | -40.30M | -0.77M | 2.01M | 0.08M | 3.90M | -4.84M | 1.49M | 4.28M | 8.98M | -11.28M | -2.84M | 28.87M | -25.63M | 13.88M | -15.69M | 10.32M |
|
Free Cash Flow
|
| 14.92M | -35.01M | -38.37M | 20.32M | 3.27M | -11.05M | -1.76M | 18.11M | -39.92M | -66.36M | 13.61M | 16.32M | 15.59M | 18.00M | 12.42M | 16.74M | 16.21M | 16.26M | 4.83M | 24.77M | -130.25M | -3.35M | 3.60M | -20.67M | 23.26M | 24.59M | 17.61M | -25.01M | 28.73M | 61.07M | 13.00M | 23.85M | 20.87M | 22.54M | 19.83M | 28.83M | 26.38M | 26.91M | 19.00M | 26.30M | 26.95M | 27.16M | 20.21M | 26.38M | 18.14M | 20.14M | 17.50M | 28.04M | -34.43M | 32.73M | -94.67M | 28.50M | 32.40M | 25.47M | 19.74M | 34.65M | 27.70M | 29.41M | 28.25M | 28.86M | 34.26M |
|
Net Cash Flow
|
| 7.00M | -5.59M | 16.49M | -17.00M | -1.18M | -0.81M | -1.11M | 7.02M | -2.04M | -1.08M | 2.43M | 53.69M | -2.98M | -53.56M | 0.76M | 0.52M | -0.47M | 17.65M | -21.82M | 4.63M | 3.68M | 1.21M | 11.34M | -6.52M | -14.14M | 4.38M | 0.74M | 0.57M | -5.46M | 1.37M | -1.43M | 2.92M | 15.87M | -17.81M | 4.06M | -3.51M | 0.75M | -1.82M | 26.64M | 19.48M | -27.56M | -15.04M | 0.43M | -2.49M | 39.74M | -40.30M | -0.77M | 2.01M | 0.08M | 3.90M | -4.84M | 1.49M | 4.28M | 8.98M | -11.28M | -2.84M | 28.87M | -25.63M | 13.88M | -15.69M | 10.32M |