|
Net Income (Quarter)
|
| | | -0.15M | -0.05M | 1.15M | -0.05M | 0.43M | -3.61M | -2.95M | 0.13M | 0.55M | 0.03M | 4.59M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | 0.16M | 0.10M | 0.49M | 0.10M | 0.20M | 0.48M | 0.74M | 0.20M | 0.20M | 0.74M | 1.09M | 0.30M | 0.10M | 1.98M | 1.85M | 1.20M | 1.92M | 1.91M | 3.60M | 2.04M | 2.04M | 2.04M | 2.39M | 2.39M | 2.38M | 2.39M | 2.22M | 2.21M | 2.24M | 2.25M | 2.28M | 2.54M | 2.56M | 2.56M | 2.85M | 2.94M | 2.95M | 2.94M | 4.62M | 4.54M | 3.22M | 2.58M | 3.26M | 3.43M | 2.74M | 2.64M | 3.09M | 3.31M | 2.60M | 2.48M | 2.91M | 2.96M | 2.95M | 2.92M | 3.19M | 3.25M | 3.14M | 3.14M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 0.07M | 0.09M | 0.02M | 0.02M | 0.05M | 0.09M | 0.12M | 0.04M | 0.05M | 0.44M | 0.05M | 0.06M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | 1.18M | | | | 0.19M | | | 0.69M | | 0.22M | 0.10M | 1.71M | 3.27M | 17.67M | -17.67M | | | 0.33M | 0.64M | -0.97M | 0.97M | 1.52M | 27.51M | 3.24M | 39.94M | 1.44M | -1.40M | 0.02M | -0.06M | 46.76M | 1.04M | -47.78M | 0.00M | 1.34M | 11.04M | -12.38M | -1.02M | 0.03M | 24.30M | -24.33M | 1.60M | 0.01M | 37.65M | -37.62M | 0.05M | 1.01M | | 22.27M | -22.23M | 0.65M | 54.96M | -55.40M | 0.06M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | 0.60M | 0.60M | | | | | | | | | 2.84M | | 2.65M | 5.73M | 20.89M | | 11.23M | | 5.61M | | | | 1.88M | 2.93M | | | 3.25M | 5.34M | | 4.41M | | | | 3.17M | 2.40M | | | | | | | 1.78M | | | | | | | 4.97M | | | | 0.89M | | |
|
Non-cash Items (Quarter)
|
| 4.17M | 1.37M | 2.12M | 7.68M | 17.03M | 9.25M | | | 20.20M | 13.00M | 21.35M | 21.18M | 22.26M | 14.51M | 28.95M | 25.33M | 32.57M | 23.24M | 37.36M | 40.79M | 49.66M | 12.88M | 46.48M | 36.02M | 4.82M | 31.34M | 43.58M | 21.84M | 33.14M | 16.82M | 40.38M | 42.41M | 1.90M | 39.76M | 49.25M | 53.17M | 40.51M | 5.54M | 58.19M | 51.83M | -28.44M | 48.11M | 55.53M | 42.66M | -6.58M | 34.89M | 69.22M | 41.96M | 59.62M | 35.81M | 57.01M | 52.12M | 48.96M | 67.71M | 61.16M | 85.23M | 52.92M | 10.18M | 60.80M | 93.86M | 19.27M |
|
Cash from Operations (Quarter)
|
| 2.20M | 2.41M | 1.99M | 1.79M | 10.56M | 7.89M | | | 17.80M | 12.58M | 21.16M | 21.47M | 27.47M | 14.53M | 26.29M | 25.58M | 30.28M | 21.82M | 32.13M | 36.11M | 31.65M | 25.22M | 0.80M | 95.91M | 37.88M | 31.41M | 44.95M | 43.68M | 42.06M | 41.97M | 55.35M | 51.29M | 49.16M | 47.15M | 63.42M | 64.36M | 58.43M | 70.58M | 77.51M | 76.04M | 69.79M | 73.46M | 88.91M | 92.24M | 81.54M | 88.88M | 102.31M | 106.68M | 90.06M | 86.42M | 109.80M | 103.28M | 91.59M | 105.16M | 122.23M | 127.97M | 104.93M | 103.54M | 111.87M | 143.51M | 104.47M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.10M | -0.12M | -0.00M | 0.87M | 1.71M | 1.17M | | | 1.36M | 1.37M | 1.51M | 1.52M | 2.15M | 1.51M | 1.51M | 1.58M | 1.65M | 2.06M | 2.21M | 2.05M | 2.19M | 1.67M | 1.52M | 1.56M | 1.46M | 1.30M | 1.26M | 1.32M | 0.71M | 1.21M | 0.85M | 1.15M | 0.96M | 0.96M | 1.14M | 1.24M | 1.52M | 0.98M | 1.17M | 1.48M | 0.71M | 1.47M | 0.33M | 0.22M | 0.03M | -0.08M | -0.03M | -0.10M | -0.14M | -0.13M | -0.06M | -0.30M | -0.40M | -0.30M | 0.83M | -0.53M | -0.60M | -0.58M | -0.64M | -0.67M | -0.64M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.03M | 0.01M | | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.06M | 0.30M | 0.30M | 0.30M | 0.30M | 0.32M | 0.34M | 0.35M | 0.33M | 0.30M | 0.21M | 0.40M | 0.35M | 0.38M | 0.40M | 0.43M | 0.42M | 0.34M | 0.64M | 0.48M | 0.43M | 0.53M | 0.55M | 0.62M | 0.62M | 0.62M | 0.62M | 0.67M | 0.67M | 0.68M | 0.75M | 0.75M | 0.75M | 0.49M | 0.79M | 0.80M | 0.85M | 0.86M | 0.88M | 1.01M | 0.99M | 0.98M | 0.97M | 0.98M | 0.98M | 0.98M | 1.05M | 1.17M | 1.30M | 1.30M | 1.34M | 1.41M | 1.38M |
|
Depreciation & Amortization (CF) (Quarter)
|
2.94M | 3.13M | 1.14M | 2.06M | 6.45M | 8.33M | 8.86M | | | 14.99M | 15.61M | 16.24M | 17.46M | 21.09M | 19.85M | 20.77M | 21.98M | 25.10M | 26.13M | 27.26M | 28.66M | 28.38M | 29.75M | 30.49M | 31.49M | 33.72M | 35.95M | 36.15M | 38.19M | 40.59M | 39.97M | 40.90M | 44.35M | 42.40M | 42.30M | 44.63M | 46.91M | 51.61M | 52.69M | 53.61M | 53.92M | 54.52M | 58.41M | 57.33M | 59.25M | 63.71M | 67.37M | 69.28M | 69.46M | 68.94M | 68.94M | 68.49M | 69.76M | 71.25M | 71.43M | 75.28M | 72.51M | 73.86M | 73.90M | 74.47M | 75.96M | 77.46M |
|
Change in Receivables (Quarter)
|
| 0.71M | -0.84M | -0.05M | 0.04M | 0.13M | -0.57M | | | 1.18M | 0.24M | -0.17M | 1.32M | 0.12M | -0.97M | -0.30M | 0.33M | 0.50M | 0.47M | -0.51M | 1.51M | -0.14M | 0.46M | -1.21M | 0.97M | 1.22M | -0.16M | -1.21M | 2.32M | 1.17M | -0.85M | -1.07M | 1.42M | 1.40M | 0.86M | -2.25M | 0.88M | 3.02M | 0.51M | -0.03M | -1.66M | 5.66M | -3.28M | 0.07M | 1.05M | 2.20M | 0.26M | -1.57M | 0.37M | 7.37M | -2.69M | -8.03M | 4.51M | 4.30M | -2.20M | -7.03M | -0.04M | 4.67M | 1.94M | -8.72M | -0.29M | 5.91M |
|
Change in Account Payables (Quarter)
|
| 1.36M | 0.13M | 0.76M | -0.60M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| -0.27M | 0.85M | -0.25M | -0.43M | 1.90M | -1.69M | | | 3.87M | -3.33M | 4.29M | 2.57M | 2.50M | -5.75M | 2.78M | 4.39M | -0.41M | -2.24M | 4.00M | 5.07M | -3.35M | 0.52M | 1.43M | 6.18M | -1.97M | -4.46M | 3.91M | 6.12M | -5.06M | -2.72M | 3.88M | 8.09M | -6.86M | -3.77M | 2.34M | 10.27M | -8.40M | 0.39M | 2.85M | 11.79M | -7.88M | -4.61M | 5.48M | 16.25M | -10.35M | -3.40M | 4.17M | 18.60M | -5.84M | -6.60M | 0.31M | 12.61M | -15.56M | 0.48M | 6.47M | 31.36M | -15.57M | -4.65M | -5.75M | 35.40M | -20.36M |
|
Capital Expenditures (Quarter)
|
| 0.50M | 0.24M | 0.02M | 2.16M | 49.34M | 30.18M | | | 165.87M | 47.80M | 72.66M | 63.42M | -177.56M | 2.23M | 90.17M | -87.36M | -5.04M | 1.75M | 2.85M | -4.03M | | 3.67M | 7.53M | 9.50M | 9.78M | 6.01M | 8.22M | 13.30M | -20.41M | 6.32M | 7.29M | -12.13M | 33.11M | 1.09M | 17.86M | -8.12M | -2.55M | 16.82M | -16.13M | -4.65M | 59.71M | 10.27M | 8.64M | 8.87M | 11.72M | 17.06M | 19.58M | -50.39M | 125.41M | 27.68M | -24.67M | 74.87M | 29.97M | 24.62M | 17.23M | 41.23M | 67.36M | 1.25M | 94.63M | -94.39M | 203.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | 0.02M | | 4.00M | | | | 9.30M | 0.47M | | 7.00M | 3.10M | | | 9.19M | -9.19M | 31.89M | -31.89M | 50.30M | 101.78M | 3.92M | 6.39M | 33.15M | 21.62M | 49.63M | 30.07M | 9.71M | 118.54M | 16.60M | 1.09M | -17.69M | 42.03M | 99.68M | 2.20M | 19.46M | 152.22M | 23.88M | 15.73M | 38.28M | 110.07M | 35.33M | 3.08M | 92.52M | 4.42M | 36.33M | 32.99M | 27.91M | 8.37M | | 75.71M | 22.01M | 28.76M | 63.83M | 8.76M | 5.73M | 85.92M |
|
Change in Intangibles (Quarter)
|
| | | | 5.69M | 18.27M | 8.49M | | | 46.17M | 13.48M | 24.95M | 16.42M | 20.19M | 7.54M | 17.93M | 35.94M | 25.41M | 14.79M | 18.11M | 23.20M | 29.23M | 6.57M | 8.42M | 36.95M | 37.64M | 15.10M | 47.68M | 17.18M | 15.75M | 11.74M | 30.01M | 33.10M | 35.44M | 24.34M | 51.84M | 52.64M | 76.79M | 18.71M | 1.84M | 12.27M | 78.03M | 13.16M | 14.53M | 46.83M | 80.25M | 19.62M | 21.13M | 7.06M | 1.36M | | 3.75M | 13.04M | 1.68M | 5.71M | 24.95M | 15.91M | 35.11M | 6.14M | 2.72M | 11.98M | 37.25M |
|
Cash from Investing Activities (Quarter)
|
| -0.43M | -0.53M | -0.56M | -21.80M | -72.02M | -38.62M | | | -205.89M | -62.34M | -92.64M | -79.92M | -90.34M | -38.84M | -81.77M | -167.60M | -133.50M | -66.70M | -79.70M | -98.45M | -127.18M | 0.60M | -55.36M | -165.26M | -126.24M | -102.09M | -266.79M | -99.42M | -103.34M | -36.11M | -162.82M | -194.31M | -113.95M | -176.82M | -267.73M | -321.13M | -456.90M | -35.98M | -19.11M | -58.95M | -440.58M | -79.50M | -122.52M | -400.97M | -617.44M | -148.80M | -186.11M | -62.41M | -50.20M | 9.83M | -35.44M | -207.55M | -87.19M | -76.26M | -171.35M | -142.91M | -340.54M | -24.93M | -64.70M | -147.23M | -260.44M |
|
Other financing activities (Quarter)
|
| | | | 2.66M | 17.04M | 0.12M | | | 1.29M | 1.47M | 0.01M | 0.02M | 0.44M | 1.17M | 0.22M | 0.33M | 7.18M | 0.18M | 0.85M | 1.98M | 0.65M | 2.45M | -2.37M | 0.07M | 0.57M | 0.97M | 2.80M | -2.59M | 0.02M | 0.00M | 1.07M | 3.38M | 0.01M | 1.54M | -1.50M | 1.18M | 0.00M | | 1.13M | | | 2.75M | 0.10M | 1.72M | 5.01M | 0.00M | 2.12M | 3.02M | 0.07M | 0.08M | -0.08M | 0.27M | | 0.82M | -0.58M | 12.13M | 0.08M | 0.16M | 0.31M | 0.13M | 4.31M |
|
Long-Term Debt Issuances (Quarter)
|
| | | 0.79M | 11.40M | 28.50M | 2.50M | | | 66.07M | 20.00M | 45.00M | 25.00M | 68.50M | 38.00M | 13.50M | 136.00M | 239.00M | 62.00M | 58.00M | 70.75M | 110.00M | 54.00M | 98.00M | 134.00M | -136.00M | | | | | 110.00M | 139.00M | -74.00M | 719.50M | | 381.00M | -206.00M | 100.00M | 100.00M | 300.00M | -400.00M | | 393.00M | -93.00M | 1,340.00M | -515.00M | 675.00M | 196.00M | 296.00M | -792.00M | 209.00M | 128.00M | -337.00M | | 264.00M | 186.00M | -450.00M | 450.00M | 489.00M | 61.00M | -495.00M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | 42.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | | | | | | | 100.00M | 75.00M | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | 11.00M | 11.00M | | 71.30M | | -8.30M | 99.30M | 65.00M | 5.00M | 8.00M | 96.50M | | 65.50M | 214.00M | 120.00M | 24.00M | | 231.75M | 104.00M | 40.00M | 69.00M | 328.00M | 98.00M | 156.00M | 67.00M | 113.50M | 163.00M | 340.00M | 316.00M | 246.00M | 193.00M | 159.50M | 438.00M | 732.00M | 308.00M | 225.00M | | 420.00M | 267.00M | 321.00M | 1,110.00M | 778.00M | 587.00M | 464.00M | 276.00M | 82.00M | 149.00M | 147.00M | 519.00M | 125.00M | 231.00M | 674.00M | 284.00M | 780.00M | 386.00M | 679.00M | 107.00M | 369.00M |
|
Shares Issued (Quarter)
|
| | | | 205.56M | 205.60M | | -98.18M | | 5.38M | 117.54M | 0.20M | 36.40M | 15.08M | 66.20M | 102.90M | 22.40M | 152.62M | 10.13M | 74.89M | 3.06M | | | | | 181.96M | 68.54M | | | 81.91M | | 174.80M | 98.46M | 112.78M | 148.65M | 236.27M | 183.48M | 283.99M | 172.77M | -0.14M | -0.02M | 265.89M | 21.64M | 41.67M | 308.50M | 335.17M | 55.13M | -0.33M | -0.11M | 0.06M | -0.08M | 8.61M | 61.08M | -0.13M | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | 2.20M | | | | | | | | | | | 75.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | 12.84M | 16.11M | 17.48M | 18.06M | 18.05M | 19.49M | 20.57M | 21.88M | 22.70M | 25.66M | 25.68M | 27.20M | 27.35M | 27.60M | 29.76M | 29.53M | 30.55M | 32.72M | 34.66M | 36.27M | 37.35M | 36.20M | 38.48M | 39.09M | 41.72M | 42.29M | 46.30M | 47.47M | 50.28M | 54.88M | 54.88M | 55.01M | 55.99M | 60.00M | 58.04M | 59.85M | 63.51M | 66.21M | 65.41M | 65.41M | 66.43M | 63.90M | 65.99M | 66.69M | 68.18M | 68.65M | 67.37M | 67.40M | 68.81M | 70.96M | 69.53M | 69.55M | 70.97M |
|
Cash from Financing Activities (Quarter)
|
| -2.50M | -1.97M | -2.04M | 33.04M | 73.18M | 32.69M | | | 196.41M | 42.73M | 79.26M | 62.59M | 45.65M | 46.35M | 32.79M | 141.28M | 121.81M | 32.70M | 47.41M | 63.31M | 95.04M | -22.36M | -0.80M | 124.37M | 89.50M | 64.68M | 222.50M | 53.87M | 74.82M | -16.28M | 107.82M | 136.22M | 76.08M | 119.43M | 201.59M | 256.45M | 401.06M | 294.92M | -285.18M | -56.93M | 316.37M | 8.02M | 29.80M | 336.38M | 512.92M | 74.73M | 61.65M | -45.66M | -27.52M | -104.87M | -78.00M | 101.76M | 5.45M | -37.68M | 70.55M | 51.57M | 201.86M | -67.95M | -59.37M | -13.70M | 238.43M |
|
Change in Cash (Quarter)
|
| -0.73M | -0.09M | -0.61M | 13.03M | 11.71M | 1.96M | | | 8.32M | -7.03M | 7.78M | 4.15M | -17.22M | 22.04M | -22.70M | -0.74M | 18.59M | -12.19M | -0.16M | 0.97M | -0.48M | 3.46M | -7.46M | 4.27M | 1.14M | -6.00M | 0.66M | -1.87M | 13.54M | -10.41M | 0.34M | -6.80M | 11.29M | -10.23M | -2.71M | -0.32M | 2.59M | 329.52M | -226.78M | -39.84M | -54.42M | 1.98M | -3.80M | 27.66M | -22.98M | 14.81M | -22.16M | -1.40M | 12.34M | -8.62M | -3.64M | -2.50M | 9.84M | -8.78M | 21.43M | 36.62M | -33.75M | 10.66M | -12.21M | -17.42M | 82.45M |
|
Beginning Cash Balance (Quarter)
|
| | | | 10.37M | 10.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| 1.70M | 2.17M | 1.96M | -0.37M | -38.78M | -22.29M | | | -148.06M | -35.22M | -51.49M | -41.95M | 205.03M | 12.30M | -63.88M | 112.95M | 35.32M | 20.07M | 29.29M | 40.14M | 31.65M | 21.55M | -6.73M | 86.40M | 28.10M | 25.39M | 36.72M | 30.38M | 62.48M | 35.66M | 48.05M | 63.42M | 16.05M | 46.06M | 45.57M | 72.48M | 60.97M | 53.77M | 93.64M | 80.70M | 10.08M | 63.19M | 80.27M | 83.38M | 69.82M | 71.82M | 82.73M | 157.07M | -35.34M | 58.74M | 134.47M | 28.41M | 61.62M | 80.54M | 105.00M | 86.74M | 37.57M | 102.28M | 17.23M | 237.91M | -98.56M |
|
Net Cash Flow (Quarter)
|
| -0.73M | -0.09M | -0.61M | 13.03M | 11.71M | 1.96M | | | 8.32M | -7.03M | 7.78M | 4.15M | -17.22M | 22.04M | -22.70M | -0.74M | 18.59M | -12.19M | -0.16M | 0.97M | -0.48M | 3.46M | -55.36M | 55.02M | 1.14M | -6.00M | 0.66M | -1.87M | 13.54M | -10.41M | 0.34M | -6.80M | 11.29M | -10.23M | -2.71M | -0.32M | 2.59M | 329.52M | -226.78M | -39.84M | -54.42M | 1.98M | -3.80M | 27.66M | -22.98M | 14.81M | -22.16M | -1.40M | 12.34M | -8.62M | -3.64M | -2.50M | 9.84M | -8.78M | 21.43M | 36.62M | -33.75M | 10.66M | -12.21M | -17.42M | 82.45M |