|
Net Income
|
0.59M | 0.60M | 0.61M | 2.92M | 0.51M | 1.18M | 2.50M | 0.86M | 1.44M | 0.62M | 2.44M | 2.97M | 2.35M | 2.15M | 1.98M | 2.37M | 3,338.61M | 4,314.66M | 4,400.50M | 3,817.42M | 2.18M | 2.39M | 2.30M | 2.29M | 1.37M | 1.22M | 0.39M | 0.29M | -0.95M | -2.32M | -1.74M | -1.50M | -2.27M | -1.01M | -1.00M | 0.21M | -0.62M | 2.31M | -0.28M | -0.07M | 0.08M | 0.11M | 0.48M | 0.01M | 1.02M | -0.68M | -0.42M | 0.14M | -0.39M | -0.56M | -1.60M |
|
Gains from Investment Securities
|
1.25M | 2.10M | | 0.82M | 1.18M | 0.79M | 1.26M | 0.36M | 1.80M | 3.45M | 3.47M | | 2.33M | | 2.40M | 0.03M | 2.45M | -3.48M | 6.07M | 0.23M | 2.68M | 6.34M | | | 4.49M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | -0.54M | 0.44M | 0.24M | -0.20M | -0.06M | -0.04M | 0.03M | 0.13M | -0.04M | -0.25M | 0.15M | 0.21M | 0.14M | 0.14M | 0.52M | 0.47M | -0.17M | 0.03M | -0.35M | 0.68M | 0.33M | -0.13M | -0.35M | 0.49M | -0.51M | 0.76M | -0.34M | 0.59M | 0.37M | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | -0.32M | 0.36M | 0.34M | 3.35M | 0.35M | 3.77M | 3.85M | 4.05M | 0.06M | -0.87M | 2.69M | 2.77M | 0.48M | 2.80M | 3.35M | 2.61M | 3.60M | 5.90M | -3.23M | 1.11M | 0.12M | 0.12M | -0.29M | 0.07M | -0.24M | -0.18M | -0.45M | 0.01M | 0.21M | -0.84M | 0.55M | -0.19M |
|
Change in Accured Expenses
|
| | | | | | 0.03M | 0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | -2.03M | 2.06M | -1.70M | 1.94M | -1.84M | 1.82M | -1.94M | 1.72M | -1.81M | 1.34M | -1.51M | 1.46M | -1.51M | 1.47M | -0.88M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | -0.37M | 0.90M | 0.07M | 0.22M | -0.17M | 0.05M | 0.20M | -0.51M | -0.26M | 0.23M | 0.17M | -0.05M | 0.07M | -0.22M | 0.46M |
|
Cash from Operations
|
| 10.98M | | 8.09M | 17.18M | -1.30M | -30.28M | -50.81M | 7.01M | 72.96M | 9.08M | -5.31M | 12.80M | 5.63M | -13.34M | -16.40M | 31.20M | -44.14M | 0.47M | 23.16M | -54.83M | -20.04M | -21.06M | -5.16M | -42.27M | -2.14M | -50.95M | -6.29M | 7.72M | 38.16M | -3.38M | 38.13M | 5.82M | -8.00M | -20.92M | 11.09M | -24.38M | -10.33M | 13.49M | 24.17M | 3.96M | 4.88M | 38.17M | 34.56M | 9.22M | 13.44M | 19.25M | -8.90M | 2.84M | 15.39M | 6.03M |
|
Amortizatization of Intangibles
|
| -0.67M | | -0.38M | -0.30M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 5.72M | 0.05M | 0.06M | 7.20M | 2.55M | 2.28M | 2.50M | 2.86M | 3.01M | 3.00M | 2.88M | 2.65M | 2.32M | 2.09M | 1.78M | 2.16M | 2.69M | 2.92M | 2.92M | 2.85M |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.55M | 1.36M | 0.10M | -4.27M | 0.12M | 0.44M | 0.35M | -2.58M | 0.13M | 0.33M | 0.52M | -1.85M | 0.14M | 0.19M | 0.20M | -2.82M | 0.28M | 0.30M | 0.36M | -2.37M | 0.58M | 0.29M | 0.39M | 0.38M | 0.45M | 0.44M | 0.95M | 0.91M | 0.21M | 0.42M | 0.54M | 0.40M | 0.41M | 0.41M | 0.42M | 0.60M | 0.39M | 0.47M | 0.44M | 0.35M | 0.37M | 0.37M | 0.43M |
|
Amortization
|
| | | | | | | | | | | 89.96M | | 96.03M | | 0.03M | 0.03M | | | 14.54M | 15.38M | 23.81M | 23.51M | 99.05M | 127.58M | 132.73M | 133.53M | 144.40M | 121.96M | 121.46M | 132.27M | 7.29M | 113.26M | 125.56M | 112.61M | -9.93M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | -6.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | 0.07M | | | | -3.73M | 0.15M | -0.70M | | -0.20M | 0.01M | 0.03M | 0.04M | -0.26M | -0.01M | | | 0.03M | -0.17M | | -0.05M | -0.42M | -3.00M | 1.36M | -0.22M | | | | | 0.25M | -0.23M | -0.07M | 0.92M | 0.22M | 0.12M | 0.90M | | 0.35M | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -9.29M | | 20.47M | -8.75M | -23.06M | 22.72M | 48.97M | 1.84M | -58.69M | -3.14M | -3.48M | -3.28M | -3.27M | -3.26M | 6.07M | -4.77M | 46.98M | 6.48M | -4.07M | 13.80M | 10.78M | 4.44M | 37.29M | 19.25M | -3.62M | 49.52M | 11.76M | -18.99M | -8.54M | -10.11M | -18.72M | -1.89M | 1.51M | -7.24M | 24.96M | -8.19M | 14.70M | -15.28M | -22.29M | -8.12M | -8.82M | -29.05M | -5.16M | -48.48M | -13.96M | -4.55M | -5.30M | -4.86M | -9.21M | -11.26M |
|
Dividends Paid - Common
|
| -4.24M | | -3.24M | -3.24M | -6.47M | -3.25M | -3.13M | -3.13M | -3.13M | -3.14M | -3.28M | -3.28M | -3.27M | -3.26M | -3.25M | -3.26M | -4.48M | -4.49M | -4.47M | -9.38M | -4.52M | -4.51M | -4.49M | -4.50M | -4.48M | -4.49M | -4.49M | -4.48M | -2.24M | -2.25M | 20.34M | -2.65M | -2.92M | 3.18M | 1.85M | 0.76M | 3.85M | 3.85M | 148.33M | 4.42M | 4.42M | 4.55M | 166.28M | 4.55M | 4.56M | 4.55M | 184.50M | 4.55M | 4.56M | 4.55M |
|
Change in Cash
|
| 1.68M | | 21.73M | 8.43M | -7.18M | -7.11M | -1.84M | 8.85M | 14.27M | 5.94M | -8.79M | 9.52M | 2.36M | -16.60M | -10.33M | 26.43M | 2.83M | 6.95M | 19.08M | -41.03M | -9.26M | -16.62M | 32.13M | -23.02M | -5.75M | -1.43M | 5.47M | -11.28M | 29.61M | -13.48M | 19.41M | 3.93M | -6.48M | -28.16M | 36.05M | -32.58M | 4.37M | -1.79M | 1.89M | -4.16M | -3.94M | 9.11M | 29.41M | -39.26M | -0.51M | 14.70M | -14.21M | -2.01M | 6.18M | -5.23M |
|
Free Cash Flow
|
| 10.98M | | 8.09M | 17.18M | -1.30M | -30.28M | -50.81M | 7.01M | 72.96M | 9.08M | -5.31M | 12.80M | 5.63M | -13.34M | -16.40M | 31.20M | -44.14M | 0.47M | 23.16M | -54.83M | -20.04M | -21.06M | -5.16M | -42.27M | -2.14M | -50.95M | -6.29M | 7.72M | 38.16M | -3.38M | 38.13M | 5.82M | -8.00M | -20.92M | 11.09M | -24.38M | -10.33M | 13.49M | 24.17M | 3.96M | 4.88M | 38.17M | 34.56M | 9.22M | 13.44M | 19.25M | -8.90M | 2.84M | 15.39M | 6.03M |
|
Net Cash Flow
|
| 1.68M | | 21.73M | 8.43M | -24.36M | -7.55M | -1.84M | 8.85M | 14.27M | 5.94M | -8.79M | 9.52M | 2.36M | -16.60M | -10.33M | 26.43M | 2.83M | 6.95M | 19.08M | -41.03M | -9.26M | -16.62M | 32.13M | -23.02M | -5.75M | -1.43M | 5.47M | -11.28M | 29.61M | -13.48M | 19.41M | 3.93M | -6.48M | -28.16M | 36.05M | -32.58M | 4.37M | -1.79M | 1.89M | -4.16M | -3.94M | 9.11M | 29.41M | -39.26M | -0.51M | 14.70M | -14.21M | -2.01M | 6.18M | -5.23M |