|
Net Income
|
35.63M | 34.57M | 37.84M | 38.84M | 35.84M | 37.36M | 37.62M | 40.63M | 40.08M | 39.50M | 42.59M | 43.52M | 43.99M | 44.84M | 45.88M | 48.41M | 48.71M | 45.74M | 47.70M | -7.39M | -20.82M | -8.91M | 22.20M | 33.42M | 61.21M | 34.24M | 49.08M | -51.05M | 28.50M | 31.67M | 8.93M | 19.15M | 25.77M | -1.07M |
|
Gains from Investment Securities
|
3.38M | 6.77M | 3.03M | 7.28M | 3.33M | 7.56M | 3.87M | -14.43M | 4.04M | 9.18M | 4.62M | -17.82M | -4.59M | 19.91M | 3.63M | 10.57M | -6.12M | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-40.85M | -9.49M | -120.31M | 67.41M | 23.02M | -74.57M | 12.84M | -17.36M | -13.88M | -18.03M | -38.80M | 132.91M | -11.63M | -17.65M | -9.64M | 30.37M | -116.10M | -181.73M | -207.29M | -186.37M | 158.93M | 52.92M | 29.79M | 48.54M | 64.12M | 163.63M | 149.38M | 230.93M | -200.03M | -374.74M | 195.44M | -200.42M | 266.12M | 212.01M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | 0.64M | 1.11M | 1.79M | 5.51M | 3.89M | 3.01M | -7.36M | 13.33M | 3.67M | 3.78M | -8.72M | 11.67M | 0.57M | 2.11M | 2.85M | 3.38M | 3.38M |
|
Amortization of Deferred Charges
|
1.05M | 1.09M | 1.12M | 1.25M | 1.25M | 1.00M | 0.98M | 0.96M | 0.85M | 0.80M | 0.84M | 0.80M | 0.79M | 0.64M | 0.81M | 1.07M | 0.67M | 1.67M | 1.78M | 1.80M | 2.10M | 1.75M | 1.68M | 1.94M | 2.02M | 2.11M | 2.55M | 2.21M | 2.37M | 2.65M | 2.48M | 2.41M | 2.46M | 2.61M |
|
Change in Account Payables
|
| | | | 4.68M | 4.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | 3.67M | -0.54M | 4.61M | 0.13M | 4.56M | -1.37M | 2.60M | -1.43M | 1.83M | 10.01M | 11.91M | -15.47M | 5.82M | -1.04M | 0.97M | -13.19M | 10.84M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | 0.29M | 0.42M | -0.25M | 0.44M | -0.10M | -0.07M | -0.18M | 2.81M | 12.39M | -12.67M | 20.47M | -15.52M | 11.63M | -12.02M | 0.12M | 3.33M | -4.78M |
|
Cash from Investing Activities
|
39.12M | -18.78M | 4.27M | -41.82M | -2.18M | 57.34M | -21.86M | -19.87M | 12.58M | 26.69M | 6.29M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
39.12M | -18.78M | 4.27M | -24.84M | -2.18M | 57.34M | -21.86M | -33.58M | 12.58M | -12.80M | -0.17M | | | | | | | 6.22M | 0.16M | | 0.32M | 0.18M | 5.19M | | 0.41M | 5.31M | 8.03M | 0.14M | 5.50M | 5.98M | 0.02M | 3.03M | 1.61M | 0.45M |
|
Cash from Financing Activities
|
2.33M | 25.61M | 119.46M | -26.61M | -19.43M | 15.69M | 6.86M | 45.01M | -3.93M | -9.75M | 40.73M | -116.22M | 26.21M | -11.12M | 33.49M | -56.88M | 124.10M | 238.89M | 80.09M | 133.55M | -99.40M | -67.49M | -58.16M | -15.20M | -94.69M | -130.81M | 139.81M | -226.91M | 93.68M | 238.14M | -170.09M | 132.68M | -332.31M | -164.03M |
|
Net Equity Issued and Repurchased
|
5.74M | -2.67M | 3.42M | -1.02M | 6.87M | -1.54M | -2.17M | 7.78M | 5.71M | -1.09M | 8.21M | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-14.19M | -14.19M | -15.89M | -15.76M | -15.15M | -14.29M | -14.56M | -15.52M | -28.24M | -15.51M | -16.19M | -16.85M | -20.96M | -16.98M | -16.75M | -16.37M | -22.34M | 38.29M | 37.36M | 39.34M | 40.22M | 47.24M | 43.55M | 44.52M | 56.15M | 59.74M | 63.84M | 75.60M | 139.02M | 108.30M | 89.33M | 83.34M | 87.24M | 84.48M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | 0.09M | | | -0.03M | 0.05M | -0.33M | -0.16M | 0.06M | 0.04M | -0.00M | -0.26M | 0.40M | -2.26M | 0.34M | 1.19M | -2.08M | 0.16M | 0.12M | -0.14M | 0.12M |
|
Change in Cash
|
0.60M | -2.67M | 3.42M | -1.02M | 1.40M | -1.54M | -2.17M | 7.78M | -5.24M | -1.09M | 8.21M | | | | | | | 57.16M | -127.20M | -52.82M | 59.53M | -14.58M | -28.38M | 33.34M | -30.57M | 32.82M | 289.19M | 4.02M | -106.35M | -136.60M | 25.35M | -67.74M | -66.19M | 47.97M |
|
Free Cash Flow
|
-40.85M | -9.49M | -120.31M | 67.41M | 23.02M | -74.57M | 12.84M | -17.36M | -13.88M | -18.03M | -38.80M | 132.91M | -11.63M | -17.65M | -9.64M | 30.37M | -116.10M | -181.73M | -207.29M | -186.37M | 158.93M | 52.92M | 29.79M | 48.54M | 64.12M | 163.63M | 149.38M | 230.93M | -200.03M | -374.74M | 195.44M | -200.42M | 266.12M | 212.01M |
|
Net Cash Flow
|
0.60M | -2.67M | 3.42M | -1.02M | 1.40M | -1.54M | -2.17M | 7.78M | -5.24M | -1.09M | 8.21M | 16.69M | 14.57M | -28.77M | 23.85M | -26.50M | 8.00M | 57.16M | -127.20M | -52.82M | 59.53M | -14.58M | -28.38M | 33.34M | -30.57M | 32.82M | 289.19M | 4.02M | -106.35M | -136.60M | 25.35M | -67.74M | -66.19M | 47.97M |