|
Net Income
|
| 9.14M | 9.51M | 17.17M | 5.11M | 9.38M | 12.49M | 18.96M | 12.67M | 12.84M | 14.60M | 21.37M | 25.67M | 18.45M | 14.54M | 10.35M | -0.14M | 15.63M | 16.98M | 19.58M | 5.77M | 22.73M | 20.31M | -25.17M | 15.55M | | -36.86M | 26.28M | -24.68M | -103.43M | 20.84M | | | 10.21M | 7.66M | -4.62M | 17.73M | 1.70M | 3.79M | -4.17M | |
|
Gains from Investment Securities
|
| -46.55M | 45.43M | -36.65M | 45.71M | 18.50M | -19.42M | 48.02M | 5.56M | -0.40M | 2.00M | 0.39M | 5.58M | 0.34M | 5.99M | -19.00M | 22.53M | -12.58M | 19.57M | | 1.18M | | | | 18.72M | 0.44M | | 1.25M | 15.55M | 9.79M | 0.75M | 1.10M | 0.75M | 951.00M | -950.06M | | 3.42M | 1.51M | | 10.02M | 33.80M |
|
Cash from Operations
|
| 24.79M | 23.59M | 39.84M | 42.17M | 25.03M | 23.82M | 55.43M | 15.69M | 1.81M | 28.96M | 53.15M | 70.43M | 16.11M | 49.21M | 55.67M | 86.81M | 48.46M | 115.62M | 87.83M | 38.12M | 35.45M | 32.67M | 145.66M | 1,275.23M | -65.31M | -70.93M | -85.83M | -51.77M | -81.00M | -12.00M | -968.31M | 147.77M | 65.36M | 73.97M | 28.81M | 54.60M | 19.45M | 23.17M | 55.13M | -9.80M |
|
Capital Expenditures
|
| 0.09M | 0.10M | 0.72M | | 0.14M | 0.28M | 0.76M | | 1.22M | 0.64M | 0.28M | | 0.97M | 0.46M | 0.69M | | 0.28M | 0.20M | 0.12M | | 0.14M | 0.05M | 0.24M | 0.08M | 0.34M | -0.13M | 0.10M | 0.23M | | 1.88M | 1.05M | 3.37M | 1.73M | 1.45M | 1.39M | 3.65M | 1.30M | 0.88M | 1.13M | 3.13M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | 4.02M | | | | | | | | | | 0.21M | 0.78M | 0.77M | 18.40M | 1.15M | | 6.42M | -4.78M |
|
Change in Acquisitions & Divestments
|
| 16.61M | 5.58M | 21.54M | 16.61M | 34.48M | 23.59M | -139.70M | 204.42M | 32.53M | 35.52M | 38.64M | 28.79M | 32.15M | 96.49M | -69.96M | 63.21M | 45.24M | 35.89M | 32.84M | 15.16M | 45.47M | 46.07M | 10.49M | 26.78M | -85.87M | 178.26M | 71.58M | 76.35M | -79.09M | 221.99M | 83.39M | 69.89M | 48.78M | 109.69M | 48.32M | 0.08M | -82.75M | -2.93M | 182.60M | 42.95M |
|
Cash from Investing Activities
|
| 26.42M | -174.03M | 38.03M | -65.30M | -22.27M | -25.41M | -38.28M | 51.79M | -10.47M | -34.91M | -37.21M | 1.83M | -22.07M | -43.99M | -25.94M | -12.74M | -53.24M | 9.51M | -161.84M | -61.20M | -47.37M | 9.90M | -50.43M | -175.46M | -49.72M | -34.09M | -51.52M | -40.66M | 5.99M | -19.58M | 125.35M | -75.94M | -87.13M | 12.07M | -187.12M | -65.97M | 17.13M | 9.94M | -45.09M | 34.75M |
|
Other financing activities
|
| | | | -1.43M | -0.05M | 0.25M | 1.90M | -5.67M | 0.29M | 0.73M | 0.14M | -4.36M | | | -0.15M | 2.74M | -0.17M | -0.29M | -0.33M | 3.49M | | | | 1.10M | | | | | | | | | | | | | | | 1.12M | |
|
Cash from Financing Activities
|
| -0.16M | -0.16M | -45.30M | 4.88M | -4.78M | -3.94M | -6.42M | -37.64M | -5.62M | -5.52M | -5.72M | -53.35M | -9.61M | -11.68M | -11.00M | -17.08M | -7.67M | -8.82M | -8.94M | 11.12M | -27.99M | -6.00M | -8.05M | 49.99M | 107.49M | -68.36M | -7.62M | 34.42M | -12.00M | 180.87M | -10.94M | -10.26M | 101.86M | -5.41M | -4.50M | -2.28M | -8.80M | -4.52M | -3.00M | -4.78M |
|
Dividends Paid - Common
|
| | | | | 4.62M | 4.62M | 4.66M | 33.90M | 5.85M | 5.87M | 5.88M | 48.66M | 8.88M | 8.84M | 8.94M | 24.16M | 9.07M | 9.06M | 9.08M | 9.06M | 9.24M | 9.20M | 9.22M | 9.23M | 9.47M | 9.26M | 9.29M | 9.25M | 9.61M | 11.26M | 11.23M | 11.25M | 2.12M | 1.91M | 1.91M | 1.67M | 5.25M | 1.92M | 1.92M | 2.62M |
|
Change in Cash
|
| 51.05M | -150.59M | 32.57M | -18.25M | -2.03M | -5.52M | 10.73M | 29.84M | -14.28M | -11.47M | 10.22M | 18.91M | -15.56M | -6.45M | 18.73M | 56.99M | -12.45M | 116.32M | -82.95M | -11.96M | -39.91M | 36.57M | 87.18M | 1,149.77M | -7.53M | -173.38M | -144.97M | -58.01M | -87.02M | 149.30M | -853.90M | 61.58M | 80.08M | 80.64M | -162.81M | -13.65M | 27.77M | 28.59M | 7.04M | 20.17M |
|
Beginning Cash Balance
|
158.60M | 158.60M | 209.65M | 59.06M | 91.63M | 73.38M | 71.36M | 65.83M | 76.56M | 106.41M | 92.12M | 80.65M | -15.94M | 109.78M | 94.22M | 87.77M | -54.15M | 163.50M | 151.05M | 267.37M | 12.20M | 172.46M | 132.55M | 169.12M | -1148.25M | 298.75M | 377.69M | 284.94M | 58.58M | 270.51M | 211.63M | 1,074.46M | -61.42M | 190.12M | 270.11M | 350.35M | 13.93M | 172.12M | 198.65M | 225.88M | -20.17M |
|
Free Cash Flow
|
| 24.70M | 23.50M | 39.12M | 42.17M | 24.89M | 23.54M | 54.66M | 15.69M | 0.59M | 28.32M | 52.86M | 70.43M | 15.14M | 48.76M | 54.98M | 86.81M | 48.19M | 115.43M | 87.70M | 38.12M | 35.31M | 32.62M | 145.42M | 1,275.16M | -65.65M | -70.80M | -85.93M | -52.00M | -81.00M | -13.87M | -969.37M | 144.40M | 63.63M | 72.52M | 27.42M | 50.95M | 18.16M | 22.29M | 54.00M | -12.93M |
|
Net Cash Flow
|
| 51.05M | -150.59M | 32.57M | -18.25M | -2.03M | -5.52M | 10.73M | 29.84M | -14.28M | -11.47M | 10.22M | 18.91M | -15.56M | -6.45M | 18.73M | 56.99M | -12.45M | 116.32M | -82.95M | -11.96M | -39.91M | 36.57M | 87.18M | 1,149.77M | -7.53M | -173.38M | -144.97M | -58.01M | -87.02M | 149.30M | -853.90M | 61.58M | 80.08M | 80.64M | -162.81M | -13.65M | 27.77M | 28.59M | 7.04M | 20.17M |