|
Net Income
|
| | 7.97M | 6.24M | -15.41M | 11.47M | 10.56M | 10.41M | 9.36M | 9.55M |
|
Share-based Compensation
|
| | | | | 3.83M | 3.59M | 3.07M | 3.10M | 3.18M |
|
Gains from Sales and Divestitures
|
| | | | | 0.00M | | | | 299.08M |
|
Gains from Investment Securities
|
| | | | | | 0.04M | | | 1.34M |
|
Non-cash Items
|
| 2.64M | 7.49M | 10.63M | 8.34M | 17.53M | 14.81M | 23.77M | 29.83M | 16.31M |
|
Cash from Operations
|
| 10.27M | 15.46M | 16.87M | -7.08M | 29.00M | 25.37M | 34.17M | 39.19M | 25.87M |
|
Amortization of Deferred Charges
|
| 0.04M | 0.02M | 0.07M | | 0.25M | 0.25M | 0.35M | 0.46M | 0.52M |
|
Depreciation & Amortization (CF)
|
7.99M | 8.81M | 9.23M | 9.38M | 11.11M | 12.19M | 14.46M | 16.04M | 19.78M | 22.13M |
|
Change in Receivables
|
| 1.14M | -0.49M | 0.49M | 1.12M | -0.27M | 0.68M | 1.56M | 2.01M | 1.21M |
|
Change in Accured Expenses
|
| -4.71M | 1.93M | 1.28M | -0.04M | 2.99M | -2.18M | 4.19M | 7.09M | -6.58M |
|
Capital Expenditures
|
| 61.33M | 18.07M | 54.20M | 143.93M | 202.50M | 125.12M | 155.43M | 333.12M | 171.65M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 1.78M |
|
Cash from Investing Activities
|
| -66.92M | -22.76M | -58.12M | -153.79M | -202.74M | -128.26M | -180.22M | -319.81M | -174.96M |
|
Other financing activities
|
| -71.25M | 8.34M | 66.66M | 166.91M | -236.88M | 2.97M | 0.01M | 0.09M | 1.44M |
|
Long-Term Debt Issuances
|
| | | | | | 100.00M | | 150.00M | |
|
Dividends Paid - Common
|
| | | | | | 26.51M | 16.96M | 16.96M | 16.96M |
|
Cash from Financing Activities
|
| 56.30M | 8.20M | 41.15M | 161.88M | 797.60M | 70.52M | -18.12M | 280.87M | 8.53M |
|
Change in Cash
|
| -0.35M | 0.91M | -0.11M | 1.01M | 623.87M | -32.37M | -164.17M | 0.25M | -140.56M |
|
Free Cash Flow
|
| -51.06M | -2.60M | -37.33M | -151.01M | -173.50M | -99.75M | -121.25M | -293.93M | -145.78M |
|
Net Cash Flow
|
| -0.35M | 0.91M | -0.11M | 1.01M | 623.87M | -32.37M | -164.17M | 0.25M | -140.56M |