|
Net Income
|
-1.55M | -2.19M | 0.96M | 3.00M | 7.77M | 15.86M | 19.76M | 25.74M | 31.47M | 30.23M | 34.77M | 40.94M | 48.52M | 70.42M | 53.03M | 72.95M | | | | | | | | | | | 42.94M | 48.78M | 49.99M | 54.69M | 52.36M | 55.14M | 54.93M | 57.59M | 25.01M | 17.19M | 19.30M | 18.94M |
|
Gains from Investment Securities
|
| | 1.38M | 1.38M | 5.04M | 3.48M | 8.48M | 9.52M | -0.41M | | | 17.91M | | | | | | | | | | | | | | | 4.81M | 1.62M | 5.33M | 0.48M | 2.23M | 1.63M | 0.08M | 5.09M | 1.11M | -36.80M | 0.77M | -12.50M |
|
Cash from Operations
|
| | -99.06M | -83.34M | -135.43M | -76.86M | -85.41M | -132.41M | 44.21M | -162.13M | -68.26M | -103.45M | | | | | | | | | | | | | | | -73.50M | -113.08M | 36.66M | -86.87M | -65.54M | 125.27M | -74.50M | -30.73M | 149.92M | 193.20M | -15.63M | 74.09M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.54M | 0.20M | 0.24M | 4.80M | 3.96M | 0.42M | 0.43M | 5.88M | 6.16M | 0.47M | 0.49M | 5.94M |
|
Amortization of Deferred Charges
|
| | | 0.18M | 0.24M | 492.00 | 0.45M | 0.51M | 0.50M | 0.50M | 0.51M | 0.39M | | | | | | | | | | | | | | | 1.23M | 1.08M | 1.41M | 1.52M | 1.71M | 1.74M | 1.81M | 1.64M | 1.49M | 1.74M | 1.76M | 1.76M |
|
Change in Account Payables
|
| 0.00M | 0.65M | 0.93M | 1.14M | 1.24M | 1.34M | 1.46M | 1.53M | 1.55M | 1.58M | 1.58M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.05M | -0.05M | 0.91M | 0.26M | 2.18M | 1.35M | 4.65M | -2.15M | 2.11M | 2.70M | 3.36M | 2.39M | | | | | | | | | | | | | | | 6.83M | -3.43M | 0.12M | 27.54M | -10.59M | 11.00M | 21.33M | -4.72M | 1.78M | 22.31M | -12.56M | 17.23M |
|
Other Working Capital Changes
|
-1554.31M | | | | 11.32M | | | | | | | | | | | | | | | | | | | | | | -0.80M | -0.64M | 4.37M | 0.12M | -2.73M | -0.35M | 19.81M | -18.36M | 2.09M | 44.07M | -42.36M | 0.49M |
|
Change in Acquisitions & Divestments
|
| | | -85.90M | 45.91M | -0.01M | 4.72M | 36.19M | 32.67M | 5.33M | 8.36M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
990.00 | 35.00M | 108.00M | 172.87M | 289.74M | 339.65M | 365.64M | 4.11M | 506.79M | 513.46M | 545.64M | 7.36M | 7.79M | 7.07M | 4.03M | 3.67M | 2.70M | 0.71M | 0.45M | 2.31M | 2.91M | 2.81M | 2.13M | 2.41M | 2.72M | 3.20M | 6.25M | 5.58M | 5.92M | 5.79M | 5.92M | 5.99M | 5.86M | 6.95M | 7.30M | 5.36M | 5.52M | 4.36M |
|
Cash from Financing Activities
|
0.00M | 35.00M | 169.62M | 121.20M | 188.24M | 111.26M | 32.79M | 115.94M | -41.37M | 108.94M | -23.57M | 87.27M | | | | | | | | | | | | | | | 73.59M | 113.19M | -32.64M | 82.18M | 76.23M | -126.51M | 69.57M | 28.33M | -129.98M | -201.30M | 59.62M | -137.59M |
|
Net Equity Issued and Repurchased
|
0.00M | 35.27M | 70.56M | 37.86M | 196.51M | 34.40M | -52.62M | -16.47M | 164.67M | -53.19M | -91.83M | -16.17M | 28.80M | -22.35M | 2.70M | -6.75M | 3.33M | -0.57M | 1.03M | 4.03M | -0.09M | -0.01M | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | 3.10M | 7.41M | 9.00M | 10.26M | 13.00M | 13.68M | 13.90M | 14.81M | 19.72M | 20.27M | 20.36M | 20.98M | 21.04M | 21.06M | 21.07M | 23.10M | 23.17M | 23.24M | 23.34M | 25.78M | 28.83M | 25.37M | 44.76M | 43.44M | 45.37M | 40.61M | 49.27M | 48.22M | 48.37M | 40.64M | 49.64M | 48.86M | 42.54M | 41.95M |
|
Change in Cash
|
0.00M | 35.27M | 70.56M | 37.86M | 52.81M | 34.40M | -52.62M | -16.47M | 2.84M | -53.19M | -91.83M | -16.17M | -10.00 | | | | | | | | | | | | | | 0.09M | 0.12M | 4.03M | -4.68M | 10.69M | -1.24M | -4.92M | -2.40M | 19.94M | -8.10M | 43.99M | -63.50M |
|
Beginning Cash Balance
|
| | | | -0.00M | -0.00M | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | -99.06M | -83.34M | -135.43M | -76.86M | -85.41M | -132.41M | 44.21M | -162.13M | -68.26M | -103.45M | | | | | | | | | | | | | | | -73.50M | -113.08M | 36.66M | -86.87M | -65.54M | 125.27M | -74.50M | -30.73M | 149.92M | 193.20M | -15.63M | 74.09M |
|
Net Cash Flow
|
0.00M | 35.00M | 70.56M | 37.86M | 52.81M | 34.40M | -52.62M | -16.47M | 2.84M | -53.19M | -91.83M | -16.17M | | | | | | | | | | | | | | | 0.09M | 0.12M | 4.03M | -4.68M | 10.69M | -1.24M | -4.92M | -2.40M | 19.94M | -8.10M | 43.99M | -63.50M |