|
Net Income
|
21.20M | 2.38M | 13.36M | 25.13M | 48.01M | 34.27M | -50.67M | -53.22M | 12.53M | 22.19M | -35.45M | 12.21M |
|
Share-based Compensation
|
0.20M | 0.32M | 0.46M | 0.62M | 0.61M | 0.66M | 1.02M | 1.01M | 0.90M | 0.50M | 0.47M | 0.50M |
|
Gains from Sales and Divestitures
|
| | 0.04M | | | | | | | | | |
|
Gains from Investment Securities
|
0.04M | 0.07M | 0.10M | | | | 0.26M | -0.69M | 0.06M | 0.04M | 0.06M | 0.50M |
|
Cash from Operations
|
-5.33M | 26.51M | 23.38M | 34.47M | 43.81M | 61.95M | 71.87M | 62.38M | 48.01M | 59.91M | 40.66M | -4.69M |
|
Amortizatization of Intangibles
|
-0.22M | -2.06M | -3.81M | -4.12M | -8.68M | -12.40M | -14.48M | -15.86M | -13.51M | -0.61M | 1.82M | 3.03M |
|
Amortization of Deferred Charges
|
| | | 0.01M | 0.08M | 0.20M | 0.65M | 0.39M | 0.19M | 0.12M | 0.18M | 0.31M |
|
Change in Receivables
|
7.24M | 0.41M | -1.64M | 2.91M | 4.34M | 7.34M | 11.09M | 9.65M | -1.30M | -6.59M | 1.61M | -4.12M |
|
Change in Account Payables
|
0.62M | 0.15M | 0.23M | 6.20M | -6.20M | -1.03M | 1.59M | -0.37M | -1.33M | -0.02M | -0.08M | -1.79M |
|
Change in Accured Expenses
|
0.96M | 0.72M | -0.25M | 4.29M | 8.71M | 6.67M | -4.76M | -12.12M | -0.68M | 16.45M | 17.25M | -18.57M |
|
Change in Intangibles
|
| | | | | | | | | | | 13.31M |
|
Acquisitions
|
| | 3.84M | | | | | | | | | |
|
Cash from Investing Activities
|
-390.01M | -107.34M | -113.15M | -146.09M | -1222.92M | -163.82M | -756.37M | 1,260.40M | 166.52M | -128.20M | -104.05M | -141.33M |
|
Other financing activities
|
-3.74M | -3.20M | -3.00M | -12.53M | -6.70M | | | | | | | |
|
Long-Term Debt Issuances
|
641.14M | 1,510.86M | 1,672.42M | 2,263.10M | 4,610.00M | 6,721.38M | 7,969.93M | 7,230.59M | 5,323.59M | 6,081.97M | 9,300.73M | 9,929.68M |
|
Long-Term Debt Repayments
|
| | 47.30M | 69.25M | 10.86M | 2.00M | 112.35M | 74.20M | 105.70M | 41.50M | 14.00M | 18.40M |
|
Shares Issued
|
148.15M | 0.18M | 0.07M | 0.12M | 81.24M | 69.01M | 4.11M | 3.57M | 10.27M | 33.31M | 31.05M | 5.60M |
|
Shares Repurchased
|
| | | | | | 3.54M | 1.75M | | | | |
|
Preferred Shares Issued
|
| | | | 57.92M | 7.72M | 49.64M | 0.10M | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | 9.44M |
|
Dividends Paid - Common
|
3.38M | 14.79M | 15.03M | 15.87M | 24.21M | 37.87M | 42.31M | 32.33M | 28.45M | 30.82M | 31.21M | 28.17M |
|
Cash from Financing Activities
|
405.71M | 82.91M | 87.93M | 129.38M | 1,197.31M | 85.40M | 736.19M | -1284.27M | -267.97M | 57.07M | 67.17M | 147.46M |
|
Change in Cash
|
10.37M | 2.07M | -1.84M | 17.75M | 18.20M | -16.48M | 51.69M | 38.51M | -53.44M | -11.22M | 3.77M | 1.43M |
|
Beginning Cash Balance
|
0.00M | 10.38M | 12.45M | -1.92M | 9.12M | 48.31M | -27.02M | 45.38M | 117.36M | 68.54M | 49.11M | 44.88M |
|
Free Cash Flow
|
-5.33M | 26.51M | 23.38M | 34.47M | 43.81M | 61.95M | 71.87M | 62.38M | 48.01M | 59.91M | 40.66M | -4.69M |
|
Net Cash Flow
|
10.37M | 2.07M | -1.84M | 17.75M | 18.20M | -16.48M | 51.69M | 38.51M | -53.44M | -11.22M | 3.77M | 1.43M |