|
Net Income
|
| | 0.02M | | -0.39M | | 1.95M | | | | | 36.15M | 11.44M | 10.15M | 42.02M | 8.45M | 12.09M | 7.02M | 10.55M | 2.95M | 8.23M | -2.27M | 8.29M | -0.81M | -1.93M | -6.56M | -3.75M | -5.71M | 15.91M |
|
Gains from Investment Securities
|
| -1.97M | -6.65M | 0.01M | 0.00M | -54.46M | -67.00M | -92.81M | -145.17M | -98.76M | -115.53M | 3.07M | | | -0.25M | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -3.53M | -10.83M | -19.29M | -34.82M | -70.35M | -75.23M | -77.86M | -72.55M | -99.06M | -102.45M | 1.15M | 10.64M | 3.09M | -14.63M | -30.48M | 15.43M | 64.95M | 0.31M | -36.00M | -6.86M | -54.60M | 96.35M | -16.73M | 52.00M | -43.43M | 6.09M | 43.45M | 44.38M |
|
Amortizatization of Intangibles
|
| -67.00 | -0.00M | -0.00M | -0.01M | -0.02M | -0.05M | -0.08M | -0.11M | -0.16M | -0.20M | -3.17M | 3.36M | 2.47M | 2.50M | 2.48M | 4.19M | 1.87M | 4.34M | 2.60M | 3.90M | 2.66M | 11.66M | 1.63M | 1.86M | 1.61M | 1.80M | 2.41M | 19.45M |
|
Amortization of Deferred Charges
|
| | | | -0.25M | -0.21M | | | | | | 0.75M | 0.67M | 0.70M | 0.69M | 0.81M | 0.83M | 0.84M | 0.90M | 1.00M | 0.97M | 1.20M | 1.25M | 1.25M | 1.32M | 1.76M | 1.80M | 1.86M | 1.88M |
|
Change in Accured Expenses
|
23.00 | | 0.37M | 0.12M | 0.07M | -0.01M | 0.06M | 0.11M | -0.21M | -0.05M | 0.15M | 0.22M | 1.35M | -0.98M | -1.17M | 2.43M | 0.66M | 2.68M | -0.81M | 1.18M | -0.94M | 2.99M | -1.68M | 1.06M | -2.41M | 1.04M | -1.77M | 1.39M | -1.67M |
|
Other Working Capital Changes
|
| | 0.04M | 0.05M | -0.15M | 0.06M | 0.05M | 0.05M | -0.24M | 0.11M | -0.30M | 1.12M | 0.05M | -0.01M | 3.15M | -1.51M | -1.27M | -0.02M | 3.73M | -3.94M | 0.94M | -0.20M | -0.21M | -0.20M | 0.56M | -0.24M | -0.23M | -0.07M | 2.05M |
|
Acquisitions
|
| 0.07M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| -1.82M | 0.50M | | 0.64M | 1.04M | 13.17M | 27.06M | 33.08M | 20.88M | 35.56M | 15.00M | | | 2.28M | | | | | | | | | | | | | | |
|
Other financing activities
|
| | 0.03M | 0.18M | 0.43M | 0.90M | 2.33M | 2.80M | -5.32M | 14.19M | | -4.39M | | | 0.70M | 1.02M | | | 3.03M | 1.66M | | 3.84M | | | 8.12M | 4.99M | 1.21M | | |
|
Cash from Financing Activities
|
| 3.52M | 10.84M | 19.29M | 34.90M | 70.71M | 75.30M | 79.13M | 85.61M | 93.69M | 97.19M | -19.42M | -9.97M | -1.47M | 28.35M | 55.53M | -14.31M | -25.88M | 12.97M | -48.50M | 2.15M | 56.21M | -56.29M | -21.95M | -32.03M | 21.33M | -6.04M | -44.64M | -46.98M |
|
Net Equity Issued and Repurchased
|
0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | -15.03M | 9.96M | 26.47M | 15.95M | 15.95M | 17.60M | 32.07M | 33.62M | 18.61M | 21.28M | 29.29M | 29.12M | 21.96M | 21.91M | 21.84M | 19.15M | 38.08M | 18.73M |
|
Change in Cash
|
23.00 | | 0.01M | 0.00M | 0.08M | 0.36M | 0.07M | 1.27M | 13.06M | -5.37M | -5.26M | -18.27M | 0.66M | 1.61M | 13.73M | 25.04M | 1.12M | 39.08M | 13.28M | -84.50M | -4.71M | 1.61M | 40.07M | -38.68M | 19.97M | -22.09M | 0.05M | -1.19M | -2.60M |
|
Free Cash Flow
|
| -3.53M | -10.83M | -19.29M | -34.82M | -70.35M | -75.23M | -77.86M | -72.55M | -99.06M | -102.45M | 1.15M | 10.64M | 3.09M | -14.63M | -30.48M | 15.43M | 64.95M | 0.31M | -36.00M | -6.86M | -54.60M | 96.35M | -16.73M | 52.00M | -43.43M | 6.09M | 43.45M | 44.38M |
|
Net Cash Flow
|
| -0.00M | 0.01M | 0.00M | 0.08M | 0.36M | 0.07M | 1.27M | 13.06M | -5.37M | -5.26M | -18.27M | 0.66M | 1.61M | 13.73M | 25.04M | 1.12M | 39.08M | 13.28M | -84.50M | -4.71M | 1.61M | 40.07M | -38.68M | 19.97M | -22.09M | 0.05M | -1.19M | -2.60M |