|
Net Income
|
| | 1.57M | 4.13M | -14.41M | 6.70M | 7.45M | 10.88M | 11.78M | 12.01M | -15.69M | -0.75M | 16.63M | 12.34M | 0.25M | 16.63M | 14.54M | 14.59M | 4.29M | 15.30M | 17.31M | 17.56M | 18.43M | 23.07M | 26.38M | 25.73M | 30.50M | 34.97M | 42.92M | 46.53M | 51.45M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.01M | | | | 0.01M | | | | 0.06M | | | | 0.09M | | | | 0.14M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | 0.13M | | | | | | | 5.79M | 0.02M | 0.00M | 15.65M | 5.44M | 0.03M | 6.56M | 17.17M | 5.57M | 9.15M | 0.01M | 24.71M | 13.52M |
|
Non-cash Items
|
| | | | | | | 35.04M | | | | 66.03M | | | | 36.68M | | | | 16.99M | | | | 21.64M | | | | 42.27M | | | |
|
Cash from Operations
|
8.41M | 6.77M | 0.63M | 7.00M | 2.46M | 14.44M | 18.77M | 8.85M | 21.80M | 2.69M | 19.67M | 13.32M | -13.05M | 5.99M | 44.10M | 50.78M | 49.19M | 33.61M | 11.74M | 75.04M | 17.44M | 5.77M | 70.63M | 22.27M | 33.12M | 55.13M | 100.27M | 72.64M | 87.18M | 120.88M | 83.64M |
|
Capital Expenditures
|
0.25M | 0.02M | 0.04M | 0.02M | 0.03M | 0.02M | 0.03M | 2.74M | 0.02M | 0.04M | 0.02M | 3.86M | | | 1.33M | 1.22M | 1.39M | 1.37M | 1.38M | 1.49M | 1.66M | 2.15M | 1.51M | 1.42M | 1.30M | 1.54M | 1.27M | 1.69M | 1.39M | 1.69M | 1.51M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 0.00M | -0.00M | | | | -0.00M | | | | | 24.03M | 37.48M | |
|
Change in Acquisitions & Divestments
|
13.22M | 16.38M | 32.40M | 19.34M | 27.28M | 31.62M | 28.80M | 36.61M | 7.74M | 63.29M | 13.64M | 39.58M | 31.10M | 21.07M | 18.53M | 49.50M | 38.16M | 77.16M | 57.07M | 70.35M | 21.68M | 54.98M | 27.85M | 15.78M | 154.82M | 32.40M | 40.53M | 74.10M | 291.90M | 200.25M | 64.98M |
|
Cash from Investing Activities
|
-11.31M | -5.90M | -1.55M | -6.61M | 3.63M | -77.87M | -16.73M | 7.60M | -66.87M | -8.18M | -116.29M | 5.97M | 1.82M | 11.38M | -29.00M | -42.38M | -55.02M | -46.48M | -19.93M | -35.38M | -33.90M | -19.01M | -51.25M | -24.32M | -16.33M | -28.67M | -179.88M | -81.36M | -51.94M | -160.75M | -17.74M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | |
|
Cash from Financing Activities
|
| | | | -5.12M | 67.42M | -0.01M | -0.00M | 35.88M | 91.27M | 0.88M | 0.30M | 1.30M | -15.59M | 0.92M | 0.34M | 2.40M | 2.44M | 1.22M | -1.03M | 28.66M | -8.52M | -24.70M | 0.62M | -6.88M | -40.20M | 118.18M | 2.68M | 3.55M | 1.86M | -35.46M |
|
Dividends Paid - Common
|
| | | | 5.12M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-2.90M | 0.87M | 0.63M | 0.39M | 0.97M | 3.99M | 2.02M | 16.45M | -9.19M | 85.78M | -95.75M | 19.59M | -9.94M | 1.77M | 16.02M | 8.74M | -3.43M | -10.43M | -6.96M | 38.62M | 12.20M | -21.76M | -5.32M | -1.44M | 9.91M | -13.74M | 38.56M | -6.04M | 38.79M | -38.01M | 30.45M |
|
Free Cash Flow
|
8.16M | 6.75M | 0.59M | 6.98M | 2.43M | 14.42M | 18.74M | 6.11M | 21.78M | 2.66M | 19.65M | 9.46M | -13.05M | 5.99M | 42.77M | 49.56M | 47.80M | 32.24M | 10.36M | 73.55M | 15.78M | 3.62M | 69.12M | 20.85M | 31.82M | 53.58M | 99.00M | 70.95M | 85.80M | 119.19M | 82.14M |
|
Net Cash Flow
|
-2.90M | 0.87M | -0.92M | 0.39M | 0.97M | 3.99M | 2.02M | 16.45M | -9.19M | 85.78M | -95.75M | 19.59M | -9.94M | 1.77M | 16.02M | 8.74M | -3.43M | -10.43M | -6.96M | 38.62M | 12.20M | -21.76M | -5.32M | -1.44M | 9.91M | -13.74M | 38.56M | -6.04M | 38.79M | -38.01M | 30.45M |