|
Net Income
|
| | | 14.19M | | 17.89M | | 43.52M | | 101.05M | | | | | 62.95M | 128.12M | 119.98M | 206.04M | 96.76M |
|
Deferred Taxes
|
84.88M | 22.40M | 25.02M | | 27.15M | 27.60M | 354.47M | | 36.36M | | 27.64M | 19.20M | | | | | | | |
|
Gains from Investment Securities
|
| | | -1.80M | | -2.77M | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 27.57M | | 30.86M | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | 19.31M | | 22.10M | | | | | 119.34M | | | | | | | | |
|
Amortization
|
| | | 27.57M | 495.21M | -0.88M | 490.16M | | 437.23M | | 350.22M | | | | | | | | |
|
Change in Receivables
|
| | | 3.84M | | -0.74M | | | | | | | | | | | | | |
|
Change in Account Payables
|
23.24M | 16.67M | 14.03M | 3.99M | 12.62M | 1.71M | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
7.50M | 9.28M | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | 8.40M | | 9.34M | | | 71.27M | 19.18M | 46.89M | 20.80M | 29.27M | 46.92M | 28.05M |
|
Change in Acquisitions & Divestments
|
| | | | | -0.01M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | -8.65M | | -3.94M | | | | | -28.45M | | | | | | | | |
|
Other financing activities
|
0.00M | 2.41M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | 13.30M | | 119.60M | | | | | -102.60M | | | | | | | | |
|
Dividends Paid - Common
|
| | | -3.17M | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | 23.96M | | 137.76M | | | | | -11.70M | | | | | | | | |
|
Free Cash Flow
|
| | | 19.31M | | 22.10M | | | | | 119.34M | | | | | | | | |
|
Net Cash Flow
|
| | | 23.96M | | 137.76M | | | | | -11.70M | | | | | | | | |