|
Net Income
|
| | | | | | | | | | | | | | | 42.43M | 46.24M | 53.84M | 58.94M | 56.64M | 61.22M | 57.05M | 64.01M | 60.81M | 62.16M | 60.34M | 58.30M | 53.26M | 48.28M | 48.73M | 45.24M | 45.46M | 47.24M | 49.95M | 47.86M | 52.25M | 48.65M | 19.66M | 8.71M | 26.57M | 27.18M | 27.11M | 29.11M | 28.45M | 26.87M | 24.88M | 25.05M | 21.63M | 28.25M | 26.84M |
|
Gains from Investment Securities
|
| 0.00M | | 0.05M | 0.19M | | -0.06M | -0.32M | 0.27M | 1.09M | -2.41M | -5.99M | -12.01M | -11.47M | 25.36M | -33.05M | -33.25M | -33.08M | 0.01M | -43.68M | -41.90M | | | 0.23M | -0.21M | 0.16M | 0.06M | 0.39M | 0.00M | -0.00M | 0.00M | 0.63M | | 0.01M | | 0.79M | -0.02M | | | | | | | | | | | | | |
|
Cash from Operations
|
| -85.09M | -111.99M | -93.58M | -69.09M | -105.10M | -158.00M | -109.86M | -108.28M | -78.61M | -93.20M | -70.06M | -67.47M | -119.29M | -57.80M | 57.66M | -248.62M | -224.04M | 29.34M | 72.48M | -51.72M | -34.66M | 42.69M | -143.51M | 75.83M | -57.24M | 33.03M | -10.21M | 162.49M | -7.03M | 159.91M | 32.27M | -2.23M | -48.58M | 93.97M | 50.80M | -88.52M | 72.23M | -19.99M | 25.56M | 92.00M | 57.24M | 55.81M | 81.00M | 71.50M | 62.89M | -111.13M | 145.80M | -230.92M | 33.81M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | -0.81M | -0.61M | -1.11M | -1.88M | -2.00M | -3.58M | -3.00M | -1.83M | -3.34M | -2.39M | -3.92M | -2.33M | -4.18M | -2.16M | -3.98M | -2.87M | -3.94M | -2.59M | -1.47M | -1.45M | 13.70M | -2.03M | -2.00M | 10.56M | 2.85M | 2.34M | 2.76M | 2.83M | 2.06M | 1.85M | 1.93M | 2.00M | 2.65M | 3.16M | 2.97M | 2.59M | 2.28M | 2.97M | 3.22M | 2.10M |
|
Amortization of Deferred Charges
|
| 0.21M | 0.21M | 0.22M | 1.13M | 0.23M | 0.24M | 0.23M | 0.28M | 0.27M | 0.27M | 0.26M | 0.56M | 0.36M | 0.24M | 0.23M | 0.23M | 0.23M | 0.26M | 0.25M | 0.30M | 1.05M | 0.29M | 0.30M | 0.33M | 0.31M | 0.93M | 0.30M | 0.41M | 0.22M | 1.19M | 0.25M | 0.33M | 0.18M | 0.58M | 0.28M | 0.23M | 0.58M | 0.29M | 0.29M | 0.30M | 0.31M | 0.39M | 0.52M | 0.50M | 1.73M | 0.74M | 0.72M | 0.77M | 0.80M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | 1.50M | 20.76M | 11.09M | -18.51M | -12.78M | 0.36M | -4.76M | 5.75M | -0.29M | -4.43M | 3.91M | 16.88M | 14.97M | 32.19M | -5.26M | 10.53M | 25.24M | -24.46M | 145.56M | -82.26M | -15.04M | -28.61M | -13.86M | -19.29M | -15.99M | -3.55M | 2.57M | 21.95M | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 0.11M | 0.67M | 0.10M | 0.78M | 0.75M | 0.01M | 0.15M | 1.21M | 1.16M | -0.24M | 0.24M | 1.54M | 1.27M | -0.11M | 0.24M | 1.43M | 1.48M | 0.12M | 1.47M | 1.50M | 2.02M | 0.54M | 0.70M | 1.75M | 1.20M | 0.22M | 1.63M | 1.86M | 2.57M | -0.01M | 1.32M | 1.50M | 2.05M | 0.68M | -0.67M | 2.63M | 0.24M | 0.34M | -1.75M | 0.62M | 0.07M | 0.48M | -2.43M | 2.73M | 2.28M | 6.74M | -6.26M | -4.59M | -3.56M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.73M | -0.37M | 1.82M | -1.26M | 0.32M | 0.24M | 0.12M | -0.79M | -0.00M | 0.33M | 0.93M | -0.47M | -0.12M | 0.85M | 0.02M |
|
Change in Acquisitions & Divestments
|
| | 3.30M | 13.75M | 41.52M | 34.25M | 31.71M | 17.60M | 108.89M | 71.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
-0.07M | | -4.87M | | | -0.00M | -0.07M | 0.02M | -0.69M | -1.83M | -0.14M | 0.07M | -0.61M | -0.09M | -0.02M | -0.09M | -0.59M | -0.29M | -0.10M | -0.02M | -0.06M | -2.60M | -0.73M | -0.35M | -1.07M | -0.06M | -0.22M | -0.30M | -0.01M | -0.06M | 1.86M | -0.12M | -0.21M | 0.72M | | | | | 0.00M | | | 1.68M | 3.35M | 0.03M | 0.05M | 1.75M | 6.14M | 2.24M | -2.17M | 0.27M |
|
Cash from Financing Activities
|
| 118.03M | 91.23M | 74.48M | 73.51M | 87.86M | 156.66M | 111.45M | 144.41M | 54.81M | 112.35M | 59.79M | 69.29M | 135.74M | 46.45M | -51.28M | 231.90M | 231.03M | -32.45M | -58.91M | 34.03M | 119.64M | -68.41M | 96.40M | -51.58M | 63.20M | -66.56M | 38.98M | -198.09M | 14.20M | -128.58M | -65.19M | 26.14M | 35.34M | -47.06M | -74.36M | 58.30M | -42.88M | -18.14M | -13.19M | -80.73M | -56.17M | -50.58M | -71.53M | -49.20M | -86.45M | 99.03M | 48.51M | 29.26M | -30.76M |
|
Net Equity Issued and Repurchased
|
| | | | | | | 10.34M | 36.13M | -23.79M | | 31.57M | 1.82M | 16.45M | | 44.87M | -16.71M | 6.99M | | 45.61M | -17.68M | 84.98M | | 40.07M | 22.25M | 7.96M | | 65.53M | -35.61M | 7.17M | | 35.49M | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | 2.45M | -4.89M | -3.47M | -5.94M | -6.26M | -7.81M | -9.86M | -11.62M | -18.21M | -13.28M | -13.88M | -15.83M | -19.91M | -17.01M | -22.72M | -16.41M | -23.85M | -23.15M | -23.15M | -23.15M | -35.49M | 85.24M | 21.84M | -178.69M | 20.83M | 21.39M | 21.69M | 32.64M | 21.18M | 20.40M | 21.29M | 21.61M | 21.94M | 21.74M | 21.53M | 23.27M | 23.35M | 23.23M | 23.22M | 23.23M | 25.26M | 24.75M | 24.80M | 23.78M | 23.76M | 29.16M | 29.16M |
|
Change in Cash
|
| 32.94M | -20.75M | -19.10M | 4.42M | -17.24M | -1.34M | 1.59M | 36.13M | -23.79M | 19.15M | -10.27M | 1.82M | 16.45M | -11.35M | 6.38M | -16.71M | 6.99M | -3.11M | 13.57M | -17.68M | 84.98M | -25.73M | -47.12M | 22.25M | 7.96M | -33.53M | 28.77M | -35.61M | 7.17M | 31.33M | -32.93M | 23.91M | -13.24M | 46.91M | -23.56M | -30.22M | 29.35M | -38.14M | 12.37M | 11.28M | 1.07M | 5.23M | 9.47M | 22.30M | -23.55M | -12.09M | 194.31M | -201.66M | 3.05M |
|
Free Cash Flow
|
| -85.09M | -111.99M | -93.58M | -69.09M | -105.10M | -158.00M | -109.86M | -108.28M | -78.61M | -93.20M | -70.06M | -67.47M | -119.29M | -57.80M | 57.66M | -248.62M | -224.04M | 29.34M | 72.48M | -51.72M | -34.66M | 42.69M | -143.51M | 75.83M | -57.24M | 33.03M | -10.21M | 162.49M | -7.03M | 159.91M | 32.27M | -2.23M | -48.58M | 93.97M | 50.80M | -88.52M | 72.23M | -19.99M | 25.56M | 92.00M | 57.24M | 55.81M | 81.00M | 71.50M | 62.89M | -111.13M | 145.80M | -230.92M | 33.81M |
|
Net Cash Flow
|
| 32.94M | -20.75M | -19.10M | 4.42M | -17.24M | -1.34M | 1.59M | 36.13M | -23.79M | 19.15M | -10.27M | 1.82M | 16.45M | -11.35M | 6.38M | -16.71M | 6.99M | -3.11M | 13.57M | -17.68M | 84.98M | -25.73M | -47.12M | 24.25M | 5.96M | -33.53M | 28.77M | -35.61M | 7.17M | 31.33M | -32.93M | 23.91M | -13.24M | 46.91M | -23.56M | -30.22M | 29.35M | -38.14M | 12.37M | 11.28M | 1.07M | 5.23M | 9.47M | 22.30M | -23.55M | -12.09M | 194.31M | -201.66M | 3.05M |