|
Net Income
|
| | | | 4.64M | -7.28M | -10.26M | -9.67M | -13.89M | -105.66M | -105.56M | -176.15M | -174.15M | -210.83M | -224.22M | -225.95M | -176.60M | -211.85M | -190.38M | -978.01M | -236.03M | -241.78M | -245.46M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | -1.04M | | | | -0.09M | | | |
|
Gains from Investment Securities
|
| | -0.47M | 0.23M | -4.85M | 2.73M | -1.07M | -3.79M | -0.71M | 6.06M | -3.73M | 1.25M | -2.41M | | | -0.38M | -51.46M | | -45.32M | -15.41M | | | |
|
Cash from Operations
|
| | | 0.17M | -0.22M | -5.97M | -0.06M | 8.51M | 3.18M | -64.10M | -9.85M | -9.87M | -9.98M | -14.62M | -6.93M | -8.49M | -2.15M | -9.02M | -6.69M | 1.73M | -7.20M | -8.50M | -3.40M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | |
|
Amortization of Deferred Charges
|
| | | | | 0.04M | 0.05M | 7.47M | 10.39M | 38.99M | 111.85M | 113.37M | 113.47M | 121.00M | 121.01M | 121.01M | 121.01M | 121.01M | 121.01M | 121.05M | 118.65M | 118.64M | 118.64M |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.09M | 0.09M | 0.08M | 0.07M | 0.10M | 0.17M | 0.01M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.10M | 0.12M | 0.13M |
|
Change in Receivables
|
| | | | | | | | | | 6.75M | -1.47M | 3.31M | 0.10M | -3.47M | -0.49M | -0.22M | | 3.10M | -2.81M | | | |
|
Change in Accured Expenses
|
| | | 0.20M | 0.01M | 1.21M | 1.63M | -0.83M | 1.40M | 7.92M | 6.08M | -17.68M | 7.88M | 2.08M | -1.27M | 66.07M | 32.77M | 34.30M | 36.06M | 38.04M | 39.73M | 41.72M | 43.65M |
|
Other Working Capital Changes
|
| | | -0.15M | 0.02M | 4.10M | 2.87M | -7.00M | 0.19M | 36.64M | -4.23M | -5.00M | -4.04M | -4.51M | -4.49M | -5.97M | -2.89M | -1.28M | -3.05M | -0.04M | 0.41M | 0.12M | -0.84M |
|
Capital Expenditures
|
| | | | | | 0.16M | | 0.13M | 0.18M | 1.55M | 1.12M | 0.69M | 0.68M | 0.26M | 0.10M | 0.04M | 0.10M | 0.02M | 0.36M | 0.16M | | |
|
Change in Intangibles
|
| | | | | | | | 2.00M | 0.70M | | | 10.00M | | | | 0.10M | 0.10M | 2.00M | | | | |
|
Acquisitions
|
| | | | -0.01M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | 1.87M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | 230.99M | 0.01M | -3.59M | 1.72M | -0.15M | -2.13M | -0.88M | -1.55M | -1.12M | 8.07M | 0.05M | -0.36M | -0.20M | -0.14M | -0.20M | -2.02M | -0.36M | -0.16M | | |
|
Other financing activities
|
0.07M | 0.01M | 0.39M | | | | | | 0.82M | | | | 0.12M | 0.33M | 0.23M | 0.03M | | | | | | | |
|
Cash from Financing Activities
|
0.03M | -0.01M | 231.43M | -221.84M | | | -2.11M | -8.04M | -0.93M | 99.65M | 0.62M | 0.38M | 8.40M | -0.57M | 7.52M | 13.66M | 2.63M | 4.36M | 6.34M | 6.22M | 4.10M | 3.38M | 1.24M |
|
Dividends Paid - Common
|
| | | | | | 2.11M | 0.07M | 0.10M | | | | | | | | | | | | | | |
|
Change in Cash
|
0.03M | -0.01M | 1.25M | 9.31M | -0.21M | -9.86M | -0.45M | 0.31M | 0.13M | 34.67M | -10.78M | -10.61M | 6.50M | -15.15M | 0.23M | 4.97M | 0.34M | -4.86M | -2.37M | 7.58M | -3.25M | -5.08M | -2.17M |
|
Free Cash Flow
|
| | | 0.17M | -0.22M | -5.97M | -0.22M | 8.51M | 3.05M | -64.28M | -11.40M | -10.99M | -10.67M | -15.31M | -7.20M | -8.59M | -2.19M | -9.12M | -6.71M | 1.37M | -7.36M | -8.50M | -3.40M |
|
Net Cash Flow
|
0.03M | -0.01M | 231.43M | 9.31M | -0.21M | -9.56M | -0.45M | 0.31M | 0.13M | 34.67M | -10.78M | -10.61M | 6.50M | -15.15M | 0.23M | 4.97M | 0.34M | -4.86M | -2.37M | 7.58M | -3.26M | -5.12M | -2.16M |