|
Net Income
|
38.23M | 38.79M | 24.90M | 34.76M | 33.37M | 38.65M | 47.40M | 51.19M | 43.38M | 53.34M | 43.98M | 40.66M | 45.65M | 73.04M | 45.14M |
|
Change in Interest Receivables
|
-7.14M | -4.36M | 0.62M | 8.87M | -3.65M | 6.39M | -3.62M | 0.42M | 11.05M | -7.67M | 5.43M | -2.59M | -34.10M | -3.81M | -10.73M |
|
Cash from Operations
|
-15.36M | -119.99M | -52.77M | -107.16M | 12.19M | 205.90M | 237.80M | 252.47M | 79.00M | -22.99M | -153.59M | 161.74M | 542.22M | -410.16M | 158.69M |
|
Amortizatization of Intangibles
|
5.76M | 3.98M | 5.44M | 7.34M | 6.96M | 7.08M | 10.55M | 12.50M | 8.42M | 13.62M | 9.78M | 10.11M | 10.60M | 14.93M | 15.18M |
|
Amortization of Deferred Charges
|
1.56M | 1.41M | 1.72M | 5.66M | 1.99M | 2.21M | 3.15M | 1.99M | 2.29M | 2.13M | 2.11M | 2.73M | 3.51M | 7.54M | 5.41M |
|
Change in Account Payables
|
-1.24M | 0.78M | 0.11M | 0.58M | -1.39M | 0.92M | -0.40M | -0.77M | 0.98M | 0.22M | -1.07M | 0.66M | 0.38M | -2.23M | -0.06M |
|
Change in Accured Expenses
|
10.29M | -8.02M | 16.81M | -11.33M | 14.72M | -10.76M | 14.54M | -4.87M | -0.55M | -4.60M | 10.81M | -14.75M | -105.29M | -0.44M | 4.57M |
|
Other financing activities
|
0.96M | 0.10M | 0.27M | 9.91M | 1.40M | 0.53M | 8.25M | 1.30M | 0.38M | 0.18M | 0.17M | 10.96M | 12.65M | 0.99M | 0.82M |
|
Long-Term Debt Issuances
|
401.81M | 281.90M | 360.00M | 398.56M | 215.93M | 130.90M | 205.32M | 349.44M | 25.00M | 51.83M | 80.00M | 190.98M | 675.00M | 355.00M | 590.00M |
|
Long-Term Debt Repayments
|
324.50M | 155.00M | 346.35M | 77.30M | 167.93M | 423.19M | 197.04M | 335.85M | 16.42M | 141.28M | 10.00M | 214.63M | 355.00M | 774.34M | 379.96M |
|
Dividends Paid - Common
|
23.59M | 35.44M | 34.91M | 42.39M | 43.82M | 52.02M | 56.27M | 56.63M | 56.38M | 56.01M | 60.96M | 56.61M | 105.56M | -0.00M | 132.41M |
|
Cash from Financing Activities
|
52.76M | 91.36M | -21.53M | 268.97M | 2.79M | -344.84M | -56.23M | -44.35M | -48.17M | -145.65M | 8.87M | -91.22M | 201.79M | -420.33M | 67.92M |
|
Change in Cash
|
37.39M | -28.64M | -74.30M | 161.81M | 14.98M | -138.94M | 181.57M | 208.12M | 30.82M | -168.64M | -144.73M | 70.53M | 744.01M | -830.49M | 226.61M |
|
Free Cash Flow
|
-15.36M | -119.99M | -52.77M | -107.16M | 12.19M | 205.90M | 237.80M | 252.47M | 79.00M | -22.99M | -153.59M | 161.74M | 542.22M | -410.16M | 158.69M |
|
Net Cash Flow
|
37.39M | -28.64M | -74.30M | 161.81M | 14.98M | -138.94M | 181.57M | 208.12M | 30.82M | -168.64M | -144.73M | 70.53M | 744.01M | -830.49M | 226.61M |