|
Net Income
|
17.17M | 32.27M | 60.08M | 89.84M | 89.94M | 54.40M | 137.18M | 37.55M | -31.66M | 34.33M |
|
Depreciation and Depletion
|
| | | | | | | | | 0.98M |
|
Share-based Compensation
|
| | 0.07M | 1.97M | 4.09M | 5.68M | 7.43M | 7.83M | 8.07M | 8.26M |
|
Gains from Investment Securities
|
1.10M | | 33.59M | 15.61M | 6.25M | 1.30M | 5.58M | 2.66M | 1.98M | 1.87M |
|
Cash from Operations
|
11.54M | 25.41M | 53.80M | 76.83M | 91.71M | 115.06M | 124.79M | 141.12M | 155.72M | 132.56M |
|
Amortizatization of Intangibles
|
-0.17M | -1.02M | -3.59M | -10.52M | -20.22M | | | | | |
|
Amortization of Deferred Charges
|
0.17M | 2.04M | 3.14M | 8.59M | 16.77M | 22.33M | 15.73M | 23.86M | 26.18M | 14.38M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | 0.98M |
|
Change in Account Payables
|
1.33M | -0.40M | 2.71M | -1.23M | 0.17M | -0.35M | 0.81M | 0.72M | -0.15M | -0.60M |
|
Change in Accured Expenses
|
3.98M | -5.68M | -1.86M | 5.89M | -0.83M | 2.03M | 1.25M | 11.23M | 2.35M | -2.01M |
|
Other Working Capital Changes
|
4.54M | -4.83M | -2.79M | 1.71M | -0.32M | 0.34M | 1.11M | -0.42M | -0.24M | 0.80M |
|
Capital Expenditures
|
0.27M | 0.46M | | | | | | 1.66M | 1.86M | 8.11M |
|
Sales of Property, Plant and Equipment
|
| | 37.31M | | | | 1.30M | | 1.29M | |
|
Divestments
|
| | 19.78M | 112.75M | 9.78M | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 94.07M | | | | | |
|
Cash from Investing Activities
|
-364.31M | -456.45M | -1083.68M | -1997.21M | -926.31M | 88.71M | -1540.84M | -1177.13M | 13.49M | 1,116.24M |
|
Other financing activities
|
4.78M | 4.65M | 4.90M | 26.42M | 12.06M | 12.07M | 24.19M | 32.87M | 5.81M | 7.74M |
|
Cash from Financing Activities
|
379.49M | 500.60M | 1,037.05M | 1,903.39M | 815.69M | -160.56M | 1,578.98M | 1,012.86M | -271.51M | -1290.57M |
|
Dividends Paid - Common
|
7.54M | 21.91M | 70.45M | 88.85M | 98.95M | 96.45M | 95.68M | 115.37M | 118.95M | 81.80M |
|
Change in Cash
|
26.73M | 69.56M | 7.17M | -16.99M | -18.91M | 43.21M | 162.94M | -23.15M | -102.31M | -41.77M |
|
Beginning Cash Balance
|
-26.73M | -69.56M | -7.17M | 16.99M | 18.91M | -43.21M | -162.94M | 23.15M | 102.31M | 41.77M |
|
Free Cash Flow
|
11.27M | 24.95M | 53.80M | 76.83M | 91.71M | 115.06M | 124.79M | 139.46M | 153.85M | 124.46M |
|
Net Cash Flow
|
26.73M | 69.56M | 7.17M | -16.99M | -18.91M | 43.21M | 162.94M | -23.15M | -102.31M | -41.77M |