|
Net Income
|
| 17.92M | 18.02M | 13.65M | 16.21M | -12.02M | 17.15M | 20.05M | 16.17M | 19.79M | 36.07M | 20.50M | 20.27M | 54.73M | 14.92M | 19.16M | -15.87M | 23.04M | 59.77M | 26.90M | 7.25M | 27.89M | 28.07M | 56.70M | 3.54M | 51.29M | 32.55M | -5.83M | 19.75M | 20.72M | 12.98M | 30.11M | 44.01M | 9.53M | 12.01M | 11.46M | 14.33M | -20.15M | 10.56M | 37.54M | 231.92M | 2.44M | 32.02M | 9.47M | 31.51M | 8.38M | 60.79M | 15.54M | 12.79M |
|
Share-based Compensation
|
| 1.28M | 0.95M | 0.76M | 0.89M | 7.44M | 0.83M | 0.88M | 1.11M | 1.30M | 1.42M | 1.36M | 1.35M | 1.48M | 1.88M | 1.89M | 1.89M | 2.02M | 2.22M | 2.25M | 3.25M | 3.66M | 3.29M | 3.31M | 3.28M | 3.25M | 8.61M | 2.60M | 2.53M | 2.68M | 2.73M | 2.81M | 2.60M | 2.60M | 2.50M | 2.58M | 2.81M | 2.01M | 2.20M | 1.81M | 1.79M | 2.42M | 2.44M | 2.72M | 2.85M | 2.71M | 3.57M | 2.73M | 2.82M |
|
Gains from Investment Securities
|
| -0.38M | -0.46M | -0.53M | 3.91M | | 2.20M | 2.11M | | 0.03M | | 0.01M | | 0.26M | 0.03M | | | 0.36M | 0.02M | | | 0.59M | 0.04M | | | 0.33M | 1.13M | | 0.00M | 0.21M | 0.00M | | | 0.09M | 0.02M | 0.01M | | 0.14M | -0.02M | | | 0.20M | | | | 0.27M | | | |
|
Asset Writedowns and Impairment
|
| | | | | 0.32M | 0.39M | 0.43M | 0.39M | 0.35M | 0.49M | 0.15M | 0.22M | 3.16M | 0.91M | 0.57M | | 1.24M | 1.27M | 0.08M | 2.99M | 3.96M | 5.11M | | 3.67M | 1.42M | -1.42M | | 3.06M | | | | | | | | | 34.10M | | | | | | | | | | | |
|
Cash from Operations
|
| 25.91M | 25.57M | 28.27M | 25.94M | 30.58M | 31.89M | 37.38M | 38.23M | 32.45M | 34.27M | 32.47M | 38.07M | 37.23M | 46.07M | 31.20M | 43.40M | 34.00M | 42.70M | 11.43M | 48.92M | 29.43M | 47.41M | 38.76M | 40.81M | 20.80M | 21.18M | 32.85M | 37.99M | 18.82M | 34.76M | 39.55M | 42.14M | 24.52M | 36.45M | 37.70M | 40.95M | 29.42M | 39.03M | 34.40M | 60.16M | 22.92M | 41.24M | 36.58M | 52.44M | 32.58M | 43.46M | 55.70M | 50.98M |
|
Amortizatization of Intangibles
|
| | | | | -1.99M | -2.06M | -2.02M | -1.84M | -1.88M | -1.87M | -2.16M | -1.87M | -2.04M | -2.07M | -2.73M | -2.66M | -2.63M | -7.82M | -19.31M | -4.21M | -2.36M | -9.44M | -2.13M | -2.01M | -2.25M | -2.21M | -2.35M | -3.82M | -2.41M | -2.34M | -15.02M | -35.40M | -1.97M | -1.53M | 8.79M | 1.77M | 1.77M | 1.80M | 1.81M | -16.99M | 1.80M | 1.77M | 1.84M | -15.54M | -2.58M | -2.46M | -7.13M | -2.89M |
|
Amortization of Deferred Charges
|
| 0.39M | 0.39M | 0.44M | 0.44M | 0.68M | 0.74M | 0.66M | 0.66M | 0.66M | 0.72M | 0.72M | 0.72M | 0.86M | 0.59M | 0.72M | 0.70M | 0.72M | 0.72M | 0.72M | -2.16M | 2.01M | 2.43M | 1.88M | 1.88M | 1.81M | 2.01M | 1.84M | 1.87M | 1.81M | 1.76M | 1.77M | 1.46M | | | | | | | | | | | | | | | | |
|
Amortization
|
1,749.96M | | | | 1,741.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 13.60M | 13.70M | 13.15M | 14.45M | 14.01M | 14.86M | 13.78M | 15.65M | 14.17M | 13.82M | 14.69M | 14.50M | 16.16M | 23.28M | 21.14M | 21.93M | 21.43M | 30.61M | 21.98M | 28.92M | 21.75M | 22.48M | 21.41M | 31.00M | 23.98M | 23.70M | 23.29M | 26.79M | 23.33M | 22.93M | 23.61M | 24.26M | 24.97M | 25.18M | 25.03M | 25.61M | 25.81M | 26.34M | 27.84M | 29.85M | 39.49M | 40.66M | 35.94M | 34.87M | 38.66M | 34.15M | 38.29M | 28.35M |
|
Change in Receivables
|
| 3.69M | 0.47M | 1.09M | -11.17M | 1.38M | 2.85M | -5.15M | 0.93M | -0.74M | -0.68M | 2.25M | -0.74M | 2.75M | 2.25M | 4.61M | 4.14M | 5.32M | 1.76M | 5.73M | 0.52M | 10.86M | -6.16M | -6.04M | -6.78M | -2.56M | 9.40M | -4.03M | -8.70M | 0.88M | -0.72M | 2.35M | -2.37M | 1.51M | -2.95M | 2.03M | 1.13M | -1.72M | 0.11M | -0.09M | -1.11M | 1.66M | -0.19M | 3.39M | 1.10M | 6.26M | -1.66M | -1.05M | 2.43M |
|
Change in Accured Expenses
|
| -2.90M | -3.93M | 8.50M | -6.60M | 3.81M | 1.32M | 2.40M | 3.76M | -2.85M | -3.94M | 5.42M | 2.25M | 3.79M | 6.17M | 2.42M | 6.50M | -4.39M | 7.28M | -6.83M | 7.62M | 1.96M | 1.28M | -1.27M | -0.88M | -7.38M | -2.98M | 8.69M | 10.20M | -6.55M | -3.51M | 2.31M | 4.21M | -10.55M | -0.86M | 4.16M | 6.40M | -6.01M | 2.33M | 10.02M | 8.91M | -2.17M | -4.85M | -0.76M | 4.38M | -1.85M | -4.33M | 6.38M | 6.83M |
|
Other Working Capital Changes
|
| -0.86M | 2.46M | 4.99M | -7.36M | 0.27M | -2.35M | 5.46M | -2.70M | -0.07M | -1.35M | 3.38M | -2.10M | 1.34M | -2.93M | 7.67M | -1.64M | -1.29M | -1.61M | 4.27M | -3.23M | -1.71M | -14.22M | 10.46M | -1.64M | 9.79M | 0.20M | 1.67M | 30.33M | 6.88M | -2.20M | -9.58M | -1.33M | -2.89M | -0.42M | -1.68M | -1.64M | 3.49M | -6.91M | -1.76M | -7.20M | 11.04M | -14.50M | -1.80M | -1.85M | 3.17M | -6.38M | -1.55M | -1.49M |
|
Capital Expenditures
|
| 0.51M | 1.15M | 4.42M | | 3.45M | -0.33M | 1.73M | 25.27M | 5.73M | 4.37M | 2.25M | 0.15M | 36.55M | 174.84M | | | 23.07M | 4.50M | -3.47M | 94.67M | 26.70M | 23.93M | 20.37M | 20.30M | 6.54M | 4.63M | 7.10M | 10.26M | 8.63M | 10.73M | 27.09M | 48.93M | 19.20M | 28.89M | 26.89M | 41.05M | 32.58M | 22.16M | 30.02M | 30.96M | 20.19M | 21.37M | 24.41M | 44.65M | 20.73M | 23.81M | 29.58M | 26.80M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | 5.00M | | 1.00M | 53.30M | 3.29M | | 18.20M | 15.62M | 77.62M | 5.07M | 54.40M | | | | 23.21M | | 11.27M | | | 0.35M | | | 0.36M | | | 312.55M | 8.23M | 26.95M | | 25.21M | | 64.35M | 0.12M | |
|
Cash from Investing Activities
|
| -5.51M | -0.55M | -17.64M | -21.89M | -6.67M | -12.54M | -8.43M | -38.78M | -14.84M | 7.24M | -20.12M | -31.50M | -47.70M | -194.89M | -19.73M | -33.40M | -32.24M | 26.33M | -30.83M | -28.06M | -8.49M | -3.92M | 72.47M | -62.58M | -44.27M | -4.63M | -7.10M | -42.46M | 15.40M | -11.55M | -70.36M | -244.65M | -23.02M | -60.95M | -26.89M | -41.05M | -22.80M | -33.66M | -30.02M | -31.23M | -44.30M | -77.63M | -24.41M | -88.35M | -20.73M | 40.54M | -30.96M | -64.46M |
|
Other financing activities
|
| | 0.15M | 2.14M | -2.29M | 3.20M | | | 2.00M | | | | | 3.57M | | 7.79M | 1.84M | 0.02M | -0.02M | | | | | 2.64M | 0.01M | | 2.04M | 0.26M | 3.15M | 0.51M | | 1.42M | 4.31M | 0.74M | 0.72M | 5.82M | 0.01M | 0.56M | 5.01M | 1.19M | 1.71M | 1.25M | 0.76M | 1.44M | 0.84M | 0.00M | 0.20M | 2.57M | 0.07M |
|
Cash from Financing Activities
|
| -21.48M | -25.11M | 116.28M | -133.50M | 172.50M | -25.01M | -24.97M | -28.72M | -25.19M | -46.28M | -20.66M | -23.73M | -6.92M | 288.87M | 114.46M | 102.09M | -29.01M | -28.63M | -29.00M | -28.91M | -29.67M | -28.68M | -38.47M | -29.44M | 180.98M | -19.36M | 5.41M | -247.27M | -76.56M | -21.10M | -25.43M | 99.56M | -23.31M | -2.21M | -29.73M | -23.51M | -24.21M | -23.13M | -19.88M | 67.39M | -57.82M | 42.55M | -23.73M | 36.91M | -4.40M | -63.89M | 1.86M | -52.46M |
|
Dividends Paid - Common
|
| 9.52M | 21.34M | -11.73M | -19.13M | 19.85M | 19.77M | 19.77M | 19.77M | 19.79M | 19.80M | 19.80M | 21.85M | 21.87M | 23.57M | 24.97M | 24.97M | 25.00M | 25.04M | 25.09M | 25.12M | 26.39M | 26.45M | 26.65M | 26.67M | 26.65M | | | | 71.35M | 17.54M | 17.56M | 17.56M | 18.77M | 18.77M | 18.78M | 18.78M | 18.79M | 18.79M | 18.80M | 18.80M | 20.18M | 20.22M | 21.21M | 21.31M | 23.87M | 23.88M | 23.89M | 23.90M |
|
Change in Cash
|
| -1.07M | -0.09M | 126.91M | -129.45M | 196.41M | -5.66M | 3.98M | -29.28M | -7.59M | -4.77M | -8.32M | -17.16M | -17.40M | 140.04M | 125.93M | 112.08M | -27.25M | 40.40M | -48.41M | -8.05M | -8.73M | 14.81M | 72.75M | -51.21M | 157.51M | -2.81M | 31.16M | -251.74M | -42.33M | 2.11M | -56.24M | -102.96M | -21.81M | -26.71M | -18.93M | -23.62M | -17.59M | -17.76M | -15.50M | 96.32M | -79.20M | 6.16M | -11.56M | 1.00M | 7.45M | 20.11M | 26.59M | -65.93M |
|
Free Cash Flow
|
| 25.41M | 24.41M | 23.85M | 25.94M | 27.13M | 32.22M | 35.65M | 12.95M | 26.72M | 29.91M | 30.22M | 37.91M | 0.67M | -128.77M | 31.20M | 43.40M | 10.93M | 38.20M | 14.90M | -45.75M | 2.73M | 23.48M | 18.38M | 20.51M | 14.26M | 16.55M | 25.76M | 27.74M | 10.19M | 24.03M | 12.47M | -6.79M | 5.32M | 7.56M | 10.80M | -0.11M | -3.16M | 16.87M | 4.38M | 29.20M | 2.73M | 19.87M | 12.17M | 7.79M | 11.85M | 19.64M | 26.12M | 24.19M |
|
Net Cash Flow
|
| -1.07M | -0.09M | 126.91M | -129.45M | 196.41M | -5.66M | 3.98M | -29.28M | -7.59M | -4.77M | -8.32M | -17.16M | -17.40M | 140.04M | 125.93M | 112.08M | -27.25M | 40.40M | -48.41M | -8.05M | -8.73M | 14.81M | 72.75M | -51.21M | 157.51M | -2.81M | 31.16M | -251.74M | -42.33M | 2.11M | -56.24M | -102.96M | -21.81M | -26.71M | -18.93M | -23.62M | -17.59M | -17.76M | -15.50M | 96.32M | -79.20M | 6.16M | -11.56M | 1.00M | 7.45M | 20.11M | 26.59M | -65.93M |