|
Net Income
|
0.17M | -240.82M | 9.93M | 20.26M | 22.31M | -400.37M | -423.58M | 35.06M | -517.88M | -675.30M | 32.02M | -864.68M | -902.08M | -884.52M | -913.73M | -937.91M | -895.30M | 40.92M | 28.72M | 29.24M | 28.55M | 19.02M | 14.53M | 19.11M | 20.14M | | 21.36M | 20.83M | 17.47M | | 7.60M | 0.33M | 0.34M | -1.72M | 0.66M | -0.39M | -1.71M | -0.25M | -4.01M | 0.88M | 0.94M | 0.56M | 1.07M | 0.32M | 0.53M | 0.03M | -11.40M | -22.78M | 9.90M | 10.24M | 9.77M | | 11.11M | 13.48M | 10.41M | | 10.25M | 9.07M | 8.56M |
|
Share-based Compensation
|
| | | | | | -1.37M | | | | -1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | 10.33M | 9.95M | 9.66M | -41.60M | 11.43M | 9.49M | -30.30M | -34.20M | 12.10M | -28.20M | -31.30M | -37.10M | 3.93M | | 0.06M | 0.40M | 0.07M | 0.14M | 0.16M | 0.29M | 0.10M | 0.11M | 0.09M | 0.31M | 0.29M | 0.77M | 0.43M | | | 2.29M | 3.01M | 4.42M | 5.09M | 2.76M | 0.84M | 6.39M | 2.51M | 3.30M | 1.72M | 1.78M | 1.69M |
|
Gains from Investment Securities
|
| | | | | | | 0.06M | | | | | | | -0.91M | -7.82M | -3.46M | | -6.67M | 4.11M | 0.41M | -5.23M | | -7.33M | -5.96M | | 5.88M | 0.54M | -3.30M | 2.14M | 0.29M | -0.05M | 0.17M | | -0.07M | -0.00M | -0.02M | -834.82 | -0.01M | -0.12M | -0.20M | -0.04M | 0.69M | 0.06M | 0.08M | -14.40M | 0.06M | -0.59M | | -3.33M | -13.65M | -0.27M | -8.09M | -30.44M | -12.90M | -44.80M | -12.16M | -2.37M | -0.15M |
|
Change in Interest Receivables
|
| | -1.17M | 0.82M | -0.31M | 0.31M | -1.98M | 0.43M | -1.11M | -1.49M | -1.13M | 0.26M | -2.37M | -1.91M | 0.64M | -0.48M | -2.18M | 1.70M | -4.63M | 3.52M | -0.04M | 0.33M | 1.59M | -1.43M | 1.97M | | 1.48M | 1.38M | 2.26M | | 2.32M | | -0.05M | 0.00M | 0.01M | 0.00M | -0.04M | 0.09M | 0.10M | 0.02M | -0.02M | -0.04M | 0.03M | -0.09M | 0.01M | -0.21M | -0.58M | 0.93M | 0.56M | 0.07M | -0.09M | -0.06M | -1.36M | 0.66M | -0.17M | -0.38M | -0.30M | -0.14M | -0.06M |
|
Cash from Operations
|
| | -31.26M | -10.57M | -54.75M | -17.96M | -21.51M | -8.12M | -38.02M | -148.07M | -140.36M | -31.37M | -34.57M | 4.65M | 18.56M | -35.97M | 32.82M | -68.41M | 19.49M | 42.55M | -9.89M | 191.66M | 35.04M | 32.38M | 56.07M | | 106.03M | 45.83M | 47.37M | | 34.89M | | -5.00M | 1.34M | 0.69M | -0.47M | 0.65M | 1.60M | 1.18M | 0.95M | -0.57M | 3.02M | -0.70M | -2.44M | -1.94M | | | 1.60M | 6.85M | 21.28M | 27.59M | 9.98M | 20.29M | 6.37M | 5.24M | -6.19M | 5.99M | -1.66M | -19.94M |
|
Amortizatization of Intangibles
|
| | -1.20M | -1.18M | -1.31M | -1.32M | -1.37M | -1.53M | -1.39M | -1.54M | -1.23M | -1.01M | -0.66M | -0.82M | -0.71M | -0.73M | -0.65M | -0.66M | -0.77M | -0.74M | -2.23M | 3.90M | -0.18M | -0.28M | 0.80M | 1.10M | -0.31M | 0.60M | 0.80M | 2.03M | -0.20M | | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | 0.19M | 0.19M | 0.21M | 0.34M | 0.32M | 0.21M | 0.22M | 0.30M | 0.40M | 0.38M | 0.60M | 0.87M | 0.55M | 0.62M |
|
Amortization of Deferred Charges
|
| | | | | | | | | 0.43M | 0.43M | 0.46M | 0.47M | 0.47M | 0.46M | 0.46M | 0.47M | 2.51M | 0.46M | 0.47M | 0.47M | 0.50M | 0.35M | 0.35M | 0.20M | 0.30M | 0.25M | 0.10M | 0.10M | 0.20M | 0.08M | | | | 0.01M | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | | | 0.52M | | | 0.23M | 0.24M | 0.36M | 0.00M | 0.15M | 0.15M | 0.16M | 0.16M | 0.15M | 0.15M | 0.21M |
|
Depreciation & Amortization (CF)
|
| | | | | 2.34M | | | | 8.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | 0.14M | 0.16M | 0.13M | 0.26M | 0.18M | -0.45M | 0.62M | -0.92M | 0.51M | 0.03M | 0.29M | -0.50M | 0.47M | -0.27M | 0.16M | -0.38M | 2.31M | -2.12M | 2.18M | 0.28M | -0.86M | 0.10M | 0.40M | | -0.13M | 0.03M | -0.23M | | -0.12M | | 0.02M | -0.02M | 0.00M | -0.01M | 0.01M | 0.00M | -0.01M | 0.01M | -0.01M | 0.01M | 0.01M | 457.41 | -0.02M | | | -0.46M | 0.10M | 0.72M | 0.10M | -0.21M | 0.39M | -0.15M | -0.37M | -0.01M | 0.06M | 0.26M | 0.31M |
|
Capital Expenditures
|
12.86M | | | | | 2.40M | 30.02M | -24.47M | 29.02M | | 19.69M | 29.77M | -23.66M | 6.99M | 39.51M | -18.62M | -10.17M | 11.34M | 26.17M | -5.61M | -17.71M | | 5.19M | -2.43M | 3.96M | | 2.96M | -0.00M | 5.01M | | 18.61M | | | | 0.23M | | | | | 0.38M | | 1.13M | 0.54M | 1.49M | 0.32M | | | | 4.66M | | | | 4.00M | 6.85M | 15.84M | | 9.52M | | |
|
Change in Acquisitions & Divestments
|
| | 8.41M | | | 2.86M | 8.98M | 2.51M | 8.56M | 47.73M | 17.63M | 33.90M | 37.44M | 31.07M | 21.11M | 31.16M | 50.49M | 24.68M | 13.52M | 31.31M | 6.19M | -196.20M | 22.26M | 35.98M | -125.20M | -176.80M | 76.53M | -141.60M | -154.10M | -171.40M | 1.41M | | 0.64M | 0.53M | 0.19M | 0.39M | 0.25M | | 0.47M | 0.48M | 0.38M | 1.19M | 0.14M | 0.15M | | | | | | | 1.96M | 3.71M | 1.39M | 2.01M | 1.39M | 7.00M | 9.18M | 1.56M | |
|
Cash from Investing Activities
|
| | | | | 23.03M | 11.41M | -2.01M | -82.94M | 75.49M | -5.93M | -45.84M | 44.44M | -3.86M | -8.52M | -3.49M | -6.59M | 30.46M | -5.44M | -27.44M | 34.82M | 0.67M | 6.26M | -27.92M | 15.62M | 20.54M | -13.76M | -43.92M | 61.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | | 23.03M | 11.41M | -2.01M | -82.94M | 75.49M | -5.93M | -45.84M | 44.44M | -3.86M | -8.52M | -3.49M | -6.59M | 30.46M | -5.44M | -27.44M | 34.82M | 0.67M | 6.26M | -27.92M | 15.62M | 20.54M | -13.76M | -43.92M | 61.13M | | | | 752.56 | -0.00M | | | -171.96 | -78.48 | | | | | | | -0.00M | | 0.13M | 0.13M | 0.13M | 0.16M | 0.39M | 0.20M | 0.14M | 0.30M | 0.26M | 0.21M | 0.22M | 0.24M | 0.15M |
|
Long-Term Debt Issuances
|
| | | | | | | | | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | -224.20M | | | -113.20M | -115.10M | 51.62M | -108.70M | -159.00M | -189.20M | 24.89M | | 1.27M | 1.96M | -0.43M | -1.28M | 2.94M | 1.02M | 0.61M | 0.72M | 0.03M | 2.48M | 0.81M | 0.03M | 0.28M | | | | | | | 14.37M | | | | | | | |
|
Shares Issued
|
| 5.80M | 3.18M | 3.50M | | | 48.68M | | 4.60M | | 114.44M | 14.50M | 14.80M | | 12.80M | 14.50M | 16.40M | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.30M | | | | | | | | | | | | 4.46M | 3.70M | 0.93M | 9.08M | 14.70M | 5.00M | 3.57M | 11.82M | 11.97M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | -2.39M | | | -23.71M | -25.59M | | | | | | | | -5.95M | | -0.10M | -0.50M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
21.23M | 55.64M | 33.61M | -14.75M | -11.87M | -2.48M | 30.73M | -19.86M | 112.04M | -71.51M | 60.18M | -32.17M | 1.01M | -14.08M | 74.57M | -56.48M | 9.51M | -7.10M | 15.97M | -2.29M | 7.53M | 1.97M | 23.97M | -10.46M | 21.21M | -26.46M | 66.05M | 22.70M | 30.85M | -89.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.15M | | -0.24 | -0.25 | | | -0.31 | -0.28 | | | | | | | | | | | | | | | | | | | -10.30M | -10.30M | -10.30M | | -10.15M | | | | | | | | | | | | | | | 5.08M | 5.10M | 5.10M | 5.10M | 5.08M | 12.51M | 5.93M | 6.05M | 6.16M | 6.54M | 7.01M | 7.13M | 7.47M | 8.11M |
|
Cash from Financing Activities
|
| | -3.92M | -4.19M | 89.09M | -7.56M | 36.33M | -9.72M | 233.00M | 1.07M | 155.08M | 45.04M | -8.87M | -14.88M | 49.61M | -17.01M | -16.72M | 30.85M | -18.58M | -17.40M | -17.40M | -190.37M | -40.52M | -14.93M | -50.48M | | -34.48M | 20.79M | -77.65M | | -16.10M | | -1.01M | -1.09M | -0.93M | 0.47M | -0.71M | -1.34M | -1.62M | -0.43M | -0.24M | -0.25M | -0.25M | 3.63M | -0.26M | | | -6.95M | -5.10M | 10.99M | -58.21M | -16.65M | -5.13M | 2.74M | 7.93M | -2.07M | -3.66M | -5.80M | 40.93M |
|
Change in Cash
|
| | -35.17M | -14.75M | -11.87M | -2.48M | 26.23M | -19.86M | 112.04M | -71.51M | 8.79M | -32.17M | 1.01M | -14.08M | 59.64M | -56.48M | 9.51M | -7.10M | -4.53M | -2.29M | 7.53M | 1.97M | 0.79M | -10.46M | 21.21M | -26.46M | 71.55M | 66.62M | -30.29M | -86.14M | 18.79M | | -6.01M | 0.25M | -0.24M | 0.01M | -0.06M | | -0.44M | 0.53M | -0.81M | | -0.95M | 1.19M | -2.20M | | | -5.35M | 1.74M | 32.27M | -30.62M | -6.67M | 15.17M | 9.11M | 13.17M | -8.26M | 2.33M | -7.46M | 20.99M |
|
Free Cash Flow
|
-12.86M | | -31.26M | -10.57M | -54.75M | -20.36M | -51.52M | 16.35M | -67.04M | -148.07M | -160.05M | -61.15M | -10.91M | -2.34M | -20.95M | -17.35M | 42.99M | -79.76M | -6.67M | 48.15M | 7.82M | 191.66M | 29.85M | 34.81M | 52.11M | | 103.07M | 45.83M | 42.35M | | 16.28M | | -5.00M | 1.34M | 0.46M | -0.47M | 0.65M | 1.60M | 1.18M | 0.58M | -0.57M | 1.89M | -1.24M | -3.93M | -2.27M | | | 1.60M | 2.19M | 21.28M | 27.59M | 9.98M | 16.30M | -0.49M | -10.60M | -6.19M | -3.53M | -1.66M | -19.94M |
|
Net Cash Flow
|
| | -35.17M | -14.75M | 34.34M | -2.48M | 26.23M | -19.86M | 112.04M | -71.51M | 8.79M | -32.17M | 1.01M | -14.08M | 59.64M | -56.48M | 9.51M | -7.10M | -4.53M | -2.29M | 7.53M | 1.97M | 0.79M | -10.46M | 21.21M | 20.54M | 57.79M | 22.70M | 30.85M | | 18.79M | | -6.01M | 0.25M | -0.24M | 0.01M | -0.06M | 0.26M | -0.44M | 0.53M | -0.81M | 2.77M | -0.95M | 1.19M | -2.20M | | | -5.35M | 1.74M | 32.27M | -30.62M | -6.67M | 15.17M | 9.11M | 13.17M | -8.26M | 2.33M | -7.46M | 20.99M |