|
Net Income
|
0.27M | 0.18M | 0.18M | 0.18M | 0.02M | 0.22M | 0.38M | 0.66M | 0.63M | 1.32M | 2.54M | 2.83M | 4.35M | 6.38M | 6.56M | 7.46M | 28.63M | 27.97M | 28.65M | 26.50M | 33.64M | 18.37M | 22.93M | 30.34M | 27.23M | 30.56M | 35.74M | 31.55M | 30.23M | 30.47M | 29.84M | 28.98M | 26.28M | 25.06M | 20.80M | 10.02M | 9.17M | 10.94M | 9.82M | 6.63M | 7.70M | 6.90M | 5.66M | 6.54M | 4.60M | 3.49M | 4.29M | 4.60M | 4.06M | 2.04M | 1.37M | 5.83M | 9.91M | 8.63M | 8.38M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 0.06M | 0.14M | 0.04M | 0.86M | 1.83M | -0.46M | 0.66M | 0.61M | 2.23M | 0.79M | -7.51M | -1.85M | 1.64M | 1.62M |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | 41.00M | -42.88M | 6.29M | 5.16M | 1.83M | 2.31M | 2.75M | 5.99M | 30.76M | 2.02M | 8.91M | 8.14M | 2.85M |
|
Gains from Investment Securities
|
| | | | | 0.00M | | 0.02M | 0.07M | 0.08M | 0.07M | -0.20M | 0.02M | 0.13M | | | | | | | | | | | -7.25M | | | | -7.14M | | -11.06M | 0.05M | -3.37M | 0.11M | -17.87M | 0.31M | 0.40M | 0.89M | 0.04M | -0.00M | 1.67M | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.30M | 0.58M | 0.15M | 0.24M | 0.43M | -12.07M | -9.18M | 57.33M | -35.45M | -104.05M | 398.05M | 106.76M | -157.67M | -106.11M | 665.21M | -826.81M | -24.86M | -28.89M | 33.48M | -51.28M | 39.23M | -44.31M | -63.38M | 80.67M | -32.92M | -15.39M | -4.58M | 13.07M | 19.45M | 58.40M | 14.53M | 27.78M | 50.88M | 38.01M | 15.85M | 91.09M | 0.21M | -95.01M | -23.22M | -73.13M | 32.60M | -22.25M | 19.74M | 46.58M | 16.45M | 2.55M | -10.03M | 41.26M | -11.57M | -28.27M | 26.45M | -14.69M | -72.49M | 32.93M | 14.68M |
|
Amortization of Deferred Charges
|
0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.08M | 0.14M | 0.17M | 0.21M | 0.27M | 0.34M | 0.35M | 0.36M | 0.38M | 0.38M | 0.38M | 0.39M | 0.31M | 0.31M | 0.31M | 0.33M | 0.33M | 0.33M | 0.33M | 0.34M | 0.34M | 0.34M | 0.34M | 0.35M | 0.36M | 0.36M | 0.38M | 0.31M | 0.28M | 0.29M | 0.39M | 0.33M | 0.37M | 0.38M | 0.38M | 0.38M | 0.38M | 0.52M | 0.78M | 0.77M | 0.78M | 0.79M | 0.24M | 0.25M | 0.28M | 0.29M |
|
Change in Account Payables
|
| | 0.20M | 0.29M | 0.75M | 1.20M | 1.26M | 1.35M | 0.20M | 3.69M | 2.68M | 3.57M | -1.80M | 3.13M | 3.20M | -3.20M | 0.51M | -0.46M | 0.65M | 0.93M | 0.13M | 0.28M | 0.15M | -0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.93M | 4.20M | | 4.16M | 4.47M | 2.54M | -1.27M | 0.23M | 4.55M | -1.16M | 2.28M | -1.10M | 2.05M | -4.27M | 2.15M | -1.59M | 2.80M | 1.11M | -2.98M | -1.24M | 0.63M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | -0.16M | 0.31M | 0.53M | -0.00M | 0.01M | 1.98M | -2.31M | 0.70M | 10.87M | -10.85M | 1.31M | -0.78M | -0.31M | 1.05M |
|
Cash from Investing Activities
|
| | -0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
-0.01M | -0.24M | | 0.40M | -0.06M | -0.12M | -0.14M | 0.95M | 0.59M | -1.96M | 3.82M | 1.35M | 2.88M | 433.77M | 491.19M | -0.95M | 0.30M | 590.86M | 614.04M | -2.83M | -0.38M | 671.65M | 682.79M | -0.20M | 0.10M | 679.86M | 678.58M | -0.71M | 678.22M | 678.17M | 678.04M | -0.09M | -0.09M | 681.23M | 683.15M | | 682.03M | 682.83M | 683.19M | 6.24M | 0.12M | 0.03M | 684.49M | 0.07M | 0.07M | -0.00M | 2.20M | | | 0.03M | | 0.82M | 1.96M | 0.03M | 0.02M |
|
Cash from Financing Activities
|
-0.01M | -1.34M | -0.10M | 1.06M | 1.12M | 11.04M | 8.75M | 20.13M | 46.64M | 98.82M | 117.58M | 115.79M | 161.71M | 99.42M | 139.05M | 29.34M | 21.36M | 26.34M | -11.39M | 34.96M | -21.51M | 35.78M | 70.18M | -74.59M | 11.60M | 28.56M | -9.32M | -15.04M | 22.89M | -101.83M | -14.13M | -27.01M | -56.48M | -26.34M | -12.48M | -73.32M | -20.67M | 74.62M | 36.45M | 77.50M | -19.17M | -7.00M | -11.58M | -43.43M | -10.45M | 0.20M | 3.08M | -33.58M | 5.43M | 33.10M | -7.01M | -5.86M | 83.58M | -44.05M | -24.94M |
|
Dividends Paid - Common
|
| | -0.80M | 0.80M | -0.17 | -0.18 | -0.17 | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67M | -0.10M | -23.07M | 0.00M | 7.96M | 2.00M | 2.00M | 6.76M | 11.97M | 4.36M | 8.32M | 8.37M | 14.03M | 3.65M | 9.32M | 9.45M | 14.82M | 4.89M | 9.97M | 10.07M | 16.87M | 5.31M | 12.38M |
|
Change in Cash
|
0.29M | -0.76M | 0.06M | 1.30M | 1.55M | -1.03M | -0.43M | 4.44M | 11.19M | -5.23M | -1.48M | 9.03M | 4.04M | -1.39M | -3.89M | 5.37M | -3.50M | -2.56M | 22.09M | -16.32M | 17.71M | -8.53M | 6.80M | 6.08M | 21.32M | -29.48M | 30.22M | -46.10M | 3.44M | -4.53M | 0.40M | 0.78M | -5.59M | 11.67M | 3.37M | 17.77M | -20.46M | -20.39M | 13.23M | 4.37M | 13.43M | -29.25M | 8.16M | 3.15M | 6.00M | 2.75M | -6.95M | 7.68M | -6.14M | 4.84M | 19.44M | -20.55M | 11.08M | -11.12M | -10.26M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.07M | | | | 25.81M | | | | | | | | | | | | | | |
|
Free Cash Flow
|
0.30M | 0.58M | 0.15M | 0.24M | 0.43M | -12.07M | -9.18M | 57.33M | -35.45M | -104.05M | 398.05M | 106.76M | -157.67M | -106.11M | 665.21M | -826.81M | -24.86M | -28.89M | 33.48M | -51.28M | 39.23M | -44.31M | -63.38M | 80.67M | -32.92M | -15.39M | -4.58M | 13.07M | 19.45M | 58.40M | 14.53M | 27.78M | 50.88M | 38.01M | 15.85M | 91.09M | 0.21M | -95.01M | -23.22M | -73.13M | 32.60M | -22.25M | 19.74M | 46.58M | 16.45M | 2.55M | -10.03M | 41.26M | -11.57M | -28.27M | 26.45M | -14.69M | -72.49M | 32.93M | 14.68M |
|
Net Cash Flow
|
0.29M | -0.76M | -0.12M | 1.30M | 1.55M | -1.03M | -0.43M | 77.46M | 11.19M | -5.23M | 515.63M | 222.55M | 4.04M | -6.69M | 804.26M | -797.47M | -3.50M | -2.56M | 22.09M | -16.32M | 17.71M | -8.53M | 6.80M | 6.08M | -21.32M | 13.16M | -13.90M | -1.97M | 42.34M | -43.43M | 0.40M | 0.78M | -5.59M | 11.67M | 3.37M | 17.77M | -20.46M | -20.39M | 13.23M | 4.37M | 13.43M | -29.25M | 8.16M | 3.15M | 6.00M | 2.75M | -6.95M | 7.68M | -6.14M | 4.84M | 19.44M | -20.55M | 11.08M | -11.12M | -10.26M |