|
Net Income
|
| | | | 6.29M | -13.95M | 3.14M | -6.27M | 4.73M | 2.27M | 4.96M | -17.12M | 4.06M | -2.27M | -0.33M | 14.24M | 9.07M | 4.70M | 8.71M | 8.55M | 9.77M | 1.50M | 1.88M | 6.21M | 5.93M | 3.10M | 6.33M | 18.86M | 10.40M | 4.54M | 3.30M | 6.64M | 52.96M | 3.70M | 1.29M | 21.74M | 12.20M | -10.41M | -7.59M | 16.41M | -28.72M | -32.30M | -30.34M | 0.92M | -25.37M | -20.74M | -19.27M | 4.01M | -6.62M | 37.29M | -56.47M | -37.25M | -0.38M | -286.30M | -93.52M | 34.61M | -20.77M | -46.80M | -7.28M | 142.66M | -12.12M | 6.61M | -14.39M | 119.09M | 85.42M | 30.08M | 43.36M |
|
Share-based Compensation
|
| | | | | | 1.58M | 1.53M | 2.54M | 1.86M | 2.32M | 2.31M | 2.85M | 2.99M | 2.78M | 2.88M | 3.43M | 3.28M | 3.00M | 3.16M | 3.29M | 5.16M | 5.27M | 5.48M | 6.27M | 8.64M | 8.09M | 7.05M | 8.94M | 10.88M | 10.82M | 10.19M | 12.51M | 13.93M | 13.49M | 13.38M | 15.11M | 16.06M | 16.41M | 16.29M | 18.35M | 20.05M | 21.85M | 20.67M | 23.18M | 25.66M | 27.93M | 26.31M | 30.10M | 30.69M | 28.70M | 26.46M | 28.23M | 31.30M | 33.77M | 28.91M | 42.56M | 36.23M | 31.30M | 33.27M | 34.78M | 36.22M | 37.21M | 34.50M | 41.42M | 36.73M | 43.04M |
|
Deferred Taxes
|
| | | | | | -1.77M | 3.66M | -0.14M | 0.23M | -1.18M | 16.36M | -0.21M | 0.52M | 0.21M | 5.65M | -0.06M | 0.33M | 0.26M | -7.54M | -0.04M | -0.85M | -0.95M | -12.05M | -0.00M | -1.52M | -1.36M | 0.79M | 0.65M | -1.84M | -1.65M | -1.56M | 0.73M | -1.19M | -2.14M | -0.17M | | | | -29.51M | 1.46M | -1.65M | -40.34M | -8.79M | -9.23M | -9.17M | -25.08M | -16.30M | -15.07M | -13.16M | -25.41M | -21.70M | -9.29M | 178.40M | 0.38M | -0.60M | -0.13M | -0.01M | -0.05M | 0.55M | -0.65M | 0.88M | -0.30M | -1.48M | 0.18M | 0.10M | -0.05M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.19M | | | | 0.24M | | | | 0.22M | | | | 0.39M | | | | 0.66M | | | | 1.07M | | | | 1.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 1.01M | | | -0.01M | 2.90M | -0.89M | 0.61M | 0.68M | 0.68M | -1.71M | 0.99M | 0.92M | 9.13M | -1.24M | 0.94M | 0.89M | 6.98M | 1.80M | 1.59M | 1.40M | 9.78M | 2.58M | 2.33M | 2.33M | 23.07M | -2.71M | 3.08M | 3.23M | 18.45M | -8.44M | 4.29M | 4.13M | 53.41M | 2.07M | 3.34M | 3.56M | 36.22M | -0.02M | 0.06M | 0.32M | 44.48M | -2.48M | -3.97M | -4.18M | 86.19M | -1.63M | -1.91M | -1.70M | 75.17M | 1.10M | 2.38M | -1.77M | 18.91M | 1.11M | -3.23M | -0.09M | 13.87M | 2.00M | 0.35M | 0.63M | 79.33M | 2.30M | 4.30M | 6.04M |
|
Non-cash Items
|
| | | | | | | | | | | 1.73M | | | | 1.64M | | | | 1.33M | | | | 2.56M | | | | 2.42M | | | | 2.70M | | | | 2.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | -3.19M | 27.92M | -8.12M | 25.34M | 2.43M | 20.17M | -17.77M | 30.30M | 16.56M | 14.49M | 66.05M | -1.77M | 19.16M | -2.73M | 72.86M | 1.08M | 24.33M | 5.01M | 27.52M | 11.88M | 15.53M | 12.88M | 10.04M | 1.53M | 8.99M | 19.32M | 32.44M | 53.33M | 28.16M | 44.31M | 55.66M | 19.78M | -8.34M | 37.27M | 22.70M | -14.98M | -21.18M | -28.70M | -18.32M | -2.88M | -5.06M | 25.69M | 21.65M | -2.24M | -24.73M | 44.44M | 15.12M | -20.18M | -8.38M | 35.78M | 68.11M | 45.65M | 24.17M | 79.86M | 180.15M | 40.10M | 30.45M | 95.23M | 204.23M | 86.27M | 56.30M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | -0.31M | -0.17M | -0.00M | | | -0.25M | -0.82M | -1.02M | -0.97M | -0.93M | -0.81M | | | | | | | | | 2.61M | 3.92M | 4.41M | 4.32M | 1.53M | 0.58M | 0.46M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 5.88M | 8.19M | 6.78M | 8.50M | 7.56M | 8.86M | 8.38M | 11.50M | 9.71M | 10.19M | 10.00M | 17.22M | 10.93M | 11.60M | 13.72M | 14.28M | 14.75M | 14.95M | 15.49M | 17.28M | 14.99M | 14.87M | 15.13M | 18.50M | 15.07M | 16.92M |
|
Depreciation & Amortization (CF)
|
| | | | | | 3.28M | 5.02M | 4.01M | 4.22M | 4.42M | 4.81M | 4.69M | 4.29M | 5.01M | 4.58M | 4.73M | 4.69M | 4.75M | 5.86M | 5.85M | 5.57M | 5.75M | 6.18M | 5.62M | 5.63M | 6.31M | 5.52M | 5.47M | 6.21M | 6.22M | 6.24M | 6.09M | 6.27M | 6.35M | 6.01M | 10.32M | 10.60M | 10.82M | -6.45M | 6.75M | 5.51M | 4.73M | 4.40M | 4.92M | 5.21M | 5.54M | 5.67M | 7.01M | 8.50M | 8.53M | 4.56M | 4.17M | 4.00M | 4.21M | 6.40M | 4.72M | 4.83M | 4.63M | 4.57M | 4.25M | 4.56M | 4.48M | 4.30M | 3.14M | 3.18M | 3.10M |
|
Change in Receivables
|
| | | | | | 8.32M | 3.29M | 28.22M | -12.43M | -18.05M | 20.71M | 8.13M | -14.28M | -12.79M | 52.60M | -61.74M | 24.41M | -5.28M | 70.93M | -57.29M | 6.14M | -7.89M | 52.84M | 0.30M | -16.94M | -5.32M | 84.20M | -6.70M | -4.16M | 6.91M | 53.44M | -3.38M | -49.58M | -27.61M | 110.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | 2.00M | -0.72M | -7.01M | 4.25M | -6.22M | 18.02M | -25.86M | 11.71M | -6.34M | 12.84M | -23.98M | 13.93M | 4.29M | 11.56M | -21.59M | 21.68M | -1.54M | 14.80M | -21.62M | 11.11M | 6.40M | 20.68M | -24.82M | 5.56M | 2.58M | 18.21M | -21.19M | 3.46M | 9.19M | 23.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | 1.97M | -1.23M | | | 0.12M | -2.55M | | | 8.30M | -13.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | 2.30M | 28.68M | 17.22M | 1.17M | -10.14M | 6.34M | 4.70M | -2.66M | 0.71M | 22.04M | 6.81M | -1.65M | -9.00M | 30.20M | 18.34M | -14.50M | 0.45M | 6.89M | 33.92M | -29.07M | 3.82M | 9.00M | 1.13M | 17.22M | -36.05M | 28.52M | 47.55M | -32.68M | 0.58M | -0.82M | -15.80M | -6.76M | 25.67M | 25.84M | -9.11M | 13.94M | -9.17M | 10.69M | 49.05M | -3.99M | -11.38M | 9.99M | 34.35M | 53.82M | 9.67M | -56.56M | 55.33M | -22.71M | -26.69M | 56.64M | -29.11M | -32.84M | 17.18M | 89.90M | -136.68M | 27.21M | 18.90M | 140.57M | -48.40M | -3.43M | 46.14M |
|
Capital Expenditures
|
| | | | | | 0.58M | 1.67M | 1.09M | 2.47M | 1.54M | 4.73M | 4.27M | 10.68M | 6.93M | 1.74M | 1.20M | 0.78M | 2.19M | 1.44M | 1.23M | 1.64M | 2.94M | 5.65M | 3.27M | 4.02M | 2.66M | 1.07M | 4.25M | 7.25M | 3.76M | 3.83M | 2.42M | 2.62M | 4.07M | 4.63M | | | 1.35M | 4.02M | 2.79M | 2.09M | 1.56M | 4.17M | 12.50M | 6.56M | 2.75M | 3.56M | 1.78M | 2.38M | 2.93M | 3.37M | 6.66M | 5.21M | 10.42M | 13.09M | 11.49M | 2.45M | 0.34M | 2.51M | 0.60M | 1.25M | 3.06M | 2.79M | 1.88M | 2.13M | 4.47M |
|
Acquisitions
|
| | | | | | 0.24M | | | | | | | | | | | | | | 0.79M | 0.80M | 1.01M | 1.32M | 0.54M | | 1.14M | | 0.26M | 48.86M | | | 0.29M | | 0.01M | | | | | 0.80M | | | 0.01M | | | | | | 4.99M | | | | | 0.92M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | -0.02M | -0.97M | 4.74M | 3.00M | 7.00M | 5.91M | 6.78M | 7.43M | 4.26M | 6.11M | 3.75M | 4.79M | 12.59M | 6.68M | 11.02M | 4.97M | 6.16M | 11.09M | 16.55M | 4.57M | 12.80M | 8.11M | 15.89M | 36.59M | 9.80M | -0.07M | 2.30M | 18.52M | 2.30M | 3.87M | 6.00M | 5.55M | 14.91M | 7.54M | 8.55M | 21.42M | 38.97M | 20.47M | 1.42M | | | 27.39M | 40.87M | 27.93M | 28.06M | 9.12M | 20.91M | 14.00M | 19.04M | 12.63M | 36.48M | 52.37M | 80.99M | 72.76M | 29.64M | 54.32M | 122.27M | 158.27M | 324.60M | 20.57M | 17.27M |
|
Cash from Investing Activities
|
| | | | | | -5.90M | -1.88M | -5.38M | -14.76M | -15.87M | -9.38M | -7.97M | -4.54M | -4.24M | -2.49M | -13.22M | -12.90M | -13.55M | -24.32M | -2.63M | -15.38M | -4.48M | -15.17M | -5.38M | -12.83M | -24.52M | -1.72M | 9.37M | -17.30M | 5.07M | -4.31M | -3.73M | 2.57M | -10.81M | -2.79M | -31.28M | -15.09M | -3.23M | 1.40M | -1.47M | 18.68M | 36.24M | 16.63M | -12.56M | -6.84M | -191.30M | -110.98M | 15.49M | -5.00M | 32.24M | 29.77M | -6.08M | 4.56M | 11.63M | 2.97M | -14.41M | 30.39M | -40.16M | -26.57M | -132.40M | -77.30M | -6.30M | 13.42M | 261.89M | -48.90M | 1.90M |
|
Other financing activities
|
| | | | | | -0.07M | -10.17M | 1.08M | 2.93M | 2.62M | 0.03M | 1.62M | 0.60M | 0.94M | 2.87M | 0.72M | 0.99M | 0.95M | 3.77M | 0.97M | 1.55M | 1.23M | -9.45M | 0.82M | 1.46M | 2.38M | -13.85M | 1.40M | 0.87M | 0.89M | -19.02M | | | | | | | | | | | | | 14.53M | | | | | | | | | | | | 0.19M | 0.10M | | | | | | 0.01M | | | |
|
Cash from Financing Activities
|
| | | | | | -3.89M | -6.33M | -2.23M | 0.06M | -1.35M | -2.79M | -2.10M | -2.61M | -2.33M | -1.04M | -4.13M | -4.55M | -3.26M | -2.62M | -6.59M | -4.70M | -6.12M | -10.02M | -6.34M | -6.90M | -12.43M | -15.00M | -19.82M | -11.84M | -11.37M | -8.69M | -15.99M | -18.87M | -9.18M | -10.19M | -23.05M | -22.77M | -25.84M | -29.80M | -25.59M | -18.78M | -17.57M | -12.32M | 502.17M | -16.88M | -35.66M | -26.18M | -34.79M | -25.92M | -30.71M | -30.41M | -35.92M | -5.27M | -2.29M | -3.50M | -29.37M | -57.62M | 1.96M | 3.07M | 17.90M | 4.60M | 4.45M | -57.16M | -575.99M | -70.33M | -110.08M |
|
Dividends Paid - Common
|
| | | | | | 1.11M | 1.11M | 1.12M | 1.12M | 1.13M | 1.13M | 1.13M | 1.14M | 1.13M | 2.28M | | | 1.14M | 1.14M | 1.15M | 1.15M | 2.29M | 2.29M | 2.29M | 2.30M | 2.30M | 2.30M | 2.30M | 2.29M | 2.29M | 2.29M | 2.30M | 2.31M | 2.33M | 2.34M | 2.34M | 2.36M | 2.37M | 2.37M | 2.36M | 2.37M | 2.38M | 2.38M | 2.39M | 2.40M | 2.41M | 2.42M | 2.43M | 2.44M | 2.44M | 2.45M | 2.45M | 2.45M | 2.46M | 2.47M | 2.47M | 2.49M | 2.50M | 2.51M | 2.52M | 2.55M | 2.56M | 2.57M | 2.58M | 2.57M | 5.16M |
|
Dividends Paid - Preferred
|
0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | 2.72M | -1.35M | 0.95M | -0.00M | -0.59M | 0.75M | 0.96M | -1.80M | 1.43M | 0.33M | -2.49M | -0.67M | 2.64M | 1.08M | 0.46M | 1.78M | -4.30M | -1.78M | -2.91M | 1.23M | -2.16M | -0.41M | -0.43M | -0.30M | -0.57M | -2.11M | 0.52M | 0.76M | 0.77M | 0.38M | 2.19M | -3.41M | -0.69M | -0.64M | 0.29M | 0.22M | -0.88M | 0.65M | -1.51M | 0.57M | 1.12M | 2.15M | -1.54M | 0.33M | -0.26M | -0.25M | -0.31M | -2.60M | -2.61M | 2.18M | 0.78M | 0.23M | -2.63M | 4.32M | -2.80M | -0.04M | 7.43M | -9.03M | 3.57M | 3.84M | -0.44M |
|
Change in Cash
|
| | | | | | -10.26M | 18.35M | -14.78M | 10.63M | -15.38M | 8.75M | -26.88M | 21.35M | 11.41M | 11.29M | 46.21M | -19.89M | 4.98M | -28.60M | 64.10M | -17.22M | 9.43M | -21.96M | 12.89M | -6.62M | -23.59M | -4.25M | -0.85M | -27.92M | 2.12M | 4.21M | 13.24M | 37.79M | 8.94M | 31.71M | 3.51M | -21.50M | -38.10M | 8.23M | -4.05M | -14.87M | -3.40M | -23.74M | 469.78M | -26.03M | -230.89M | -109.32M | 0.81M | -32.83M | -23.47M | 43.55M | -27.19M | -23.50M | -1.65M | 37.43M | 25.10M | 18.65M | -16.66M | 60.68M | 62.84M | -32.64M | 36.03M | 42.46M | -106.29M | -29.12M | -52.31M |
|
Beginning Cash Balance
|
37.80M | 49.80M | 56.42M | 63.86M | 201.06M | 63.03M | 63.03M | 52.78M | 71.13M | 56.35M | 66.98M | 51.60M | 60.35M | 33.47M | 54.83M | 66.24M | 77.53M | 123.73M | 103.84M | 108.83M | 80.23M | 144.33M | 127.11M | 136.54M | 114.58M | 127.48M | 120.86M | 97.28M | 93.03M | 92.18M | 64.26M | 66.38M | 70.59M | 83.84M | 121.63M | 130.57M | 251.33M | 265.08M | 244.07M | 106.19M | 206.23M | 169.92M | 115.97M | 92.10M | 68.36M | 538.14M | 698.92M | 574.49M | 441.55M | 444.17M | 375.31M | 319.23M | 159.97M | 132.77M | 109.28M | 107.63M | 143.21M | 168.22M | 185.68M | 362.66M | 229.06M | 290.90M | 251.62M | 697.51M | 478.03M | 440.69M | 403.67M |
|
Free Cash Flow
|
| | | | | | -3.77M | 26.25M | -9.21M | 22.86M | 0.88M | 15.44M | -22.04M | 19.62M | 9.63M | 12.76M | 64.85M | -2.54M | 16.97M | -4.17M | 71.63M | -0.56M | 21.39M | -0.65M | 24.25M | 7.86M | 12.87M | 11.80M | 5.79M | -5.72M | 5.23M | 15.48M | 30.03M | 50.70M | 24.09M | 39.67M | 55.66M | 19.78M | -9.70M | 33.25M | 19.91M | -17.07M | -22.74M | -32.87M | -30.82M | -9.44M | -7.80M | 22.13M | 19.87M | -4.62M | -27.66M | 41.07M | 8.46M | -25.39M | -18.80M | 22.69M | 56.62M | 43.20M | 23.83M | 77.36M | 179.54M | 38.84M | 27.39M | 92.44M | 202.35M | 84.13M | 51.83M |
|
Net Cash Flow
|
| | | | | | -12.98M | 19.70M | -15.73M | 10.63M | -14.79M | 8.00M | -27.84M | 23.15M | 9.98M | 10.96M | 48.70M | -19.21M | 2.34M | -29.68M | 63.64M | -19.00M | 13.74M | -20.18M | 15.80M | -7.85M | -21.42M | -3.84M | -0.41M | -27.61M | 2.69M | 6.32M | 12.72M | 37.03M | 8.17M | 31.33M | 1.32M | -18.09M | -37.41M | 8.87M | -4.35M | -15.09M | -2.52M | -24.39M | 471.29M | -26.60M | -232.02M | -111.47M | 2.35M | -33.16M | -23.21M | 43.80M | -26.88M | -20.90M | 0.96M | 35.25M | 24.32M | 18.42M | -14.03M | 56.36M | 65.65M | -32.60M | 28.60M | 51.49M | -109.86M | -32.96M | -51.87M |