|
Net Income
|
0.14M | 35.36M | 53.30M | 63.08M | 70.21M | -40.44M | 68.35M | | | |
|
Depreciation and Depletion
|
| | | 0.02M | 0.27M | | | | | |
|
Share-based Compensation
|
| | 1.09M | 3.50M | 4.78M | 5.28M | 7.59M | 7.03M | 6.98M | 6.57M |
|
Gains from Investment Securities
|
| 0.06M | -0.00M | -0.01M | | -16.91M | 1.19M | 1.74M | 0.97M | 1.19M |
|
Cash from Operations
|
3.23M | 35.51M | 30.50M | 62.37M | 61.86M | 20.25M | 60.30M | 58.90M | 52.10M | 8.76M |
|
Amortizatization of Intangibles
|
0.47M | 7.24M | 7.96M | 12.85M | 15.42M | 15.91M | 23.29M | 11.96M | 8.40M | 5.20M |
|
Amortization of Deferred Charges
|
0.05M | 1.38M | 4.57M | 3.79M | 7.59M | 6.43M | 16.56M | 12.41M | 8.27M | 5.41M |
|
Depreciation & Amortization (CF)
|
| | | 0.02M | 0.27M | | | | 3.49M | 6.51M |
|
Change in Accured Expenses
|
8.29M | 13.17M | -21.46M | 6.93M | 7.43M | -7.09M | 2.52M | -0.96M | -0.20M | -3.97M |
|
Change in Taxes
|
0.07M | -0.07M | | | | | | | | |
|
Other Working Capital Changes
|
2.31M | 5.43M | 5.07M | -1.10M | 11.68M | -2.44M | 0.17M | -5.73M | 0.77M | 2.00M |
|
Capital Expenditures
|
| | | | | | | | | 2.77M |
|
Change in Acquisitions & Divestments
|
0.24M | 15.01M | 6.08M | 15.47M | 8.62M | 18.08M | | | | |
|
Cash from Investing Activities
|
-660.30M | -757.39M | -925.68M | -835.32M | -1034.26M | 341.62M | 139.77M | 408.63M | 561.43M | 435.24M |
|
Other financing activities
|
| 10.00M | 254.78M | | | | 15.57M | 9.56M | 3.92M | 2.67M |
|
Cash from Financing Activities
|
713.41M | 721.83M | 949.62M | 785.66M | 1,008.74M | -192.44M | -324.97M | -531.66M | -554.47M | -528.74M |
|
Dividends Paid - Common
|
| 104.20M | 60.31M | 68.57M | 86.31M | 34.08M | 66.66M | 54.28M | 42.90M | 24.01M |
|
Change in Cash
|
56.34M | -0.06M | 54.44M | 12.71M | 36.34M | 169.43M | -124.90M | -64.13M | 59.05M | -84.75M |
|
Beginning Cash Balance
|
-56.34M | 0.06M | -54.44M | -12.71M | -36.34M | -169.43M | 124.90M | 64.13M | -59.05M | 84.75M |
|
Free Cash Flow
|
3.23M | 35.51M | 30.50M | 62.37M | 61.86M | 20.25M | 60.30M | 58.90M | 52.10M | 5.99M |
|
Net Cash Flow
|
56.34M | -0.06M | 54.44M | 12.71M | 36.34M | 169.43M | -124.90M | -64.13M | 59.05M | -84.75M |