|
Net Income
|
1.77M | 0.19M | 1.65M | 0.55M | 1.62M | 0.78M | 0.74M | 1.14M | 0.92M | 5.96M | 2.61M | 1.13M | 0.82M | 0.88M | 1.45M | 1.28M | 0.69M | 3.08M | 0.90M | 0.11M | 0.90M | -0.23M | 0.15M | 1.35M | -0.22M | 1.12M | 0.79M | 1.61M | -5.02M | 3.19M | 0.82M | -0.70M | 4.16M | -4.43M | -1.38M | 0.36M | -8.09M | 6.11M | 1.73M | 12.44M | -0.92M | 2.96M | -0.55M | 1.58M | 2.84M | -3.26M | -1.38M | 0.62M | -1.45M | 1.00M | 1.35M | -3.64M | -2.00M | -0.68M | -2.00M | 0.41M | 0.80M | 3.32M | 0.18M |
|
Share-based Compensation
|
| | | | | | | | | 0.06M | 0.08M | 0.08M | 0.09M | 0.10M | 0.29M | 0.10M | 0.07M | 0.07M | 0.12M | 0.12M | 0.12M | 0.25M | 0.09M | 0.13M | 0.12M | 0.07M | 0.18M | 0.13M | 0.08M | 0.04M | 0.07M | 0.05M | 0.06M | 0.05M | 0.08M | 0.16M | 0.10M | 0.15M | 0.12M | 0.07M | 0.07M | 0.07M | 0.05M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.07M | 0.03M | 0.02M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | |
|
Deferred Taxes
|
0.14M | 0.15M | -0.05M | -0.62M | -0.03M | 0.05M | -0.34M | 0.23M | 0.09M | 0.01M | -0.07M | -0.36M | 0.11M | 0.04M | 0.18M | -0.23M | 0.31M | -0.26M | 0.66M | -0.40M | 0.48M | -0.47M | 0.16M | -0.16M | -0.13M | -0.34M | 0.04M | -0.94M | -1.36M | 0.14M | -0.12M | -0.90M | 1.12M | -1.74M | 0.02M | -0.32M | -2.27M | -0.42M | -0.15M | 0.59M | -0.49M | 0.10M | 0.37M | -1.09M | 0.89M | -1.58M | -0.70M | -0.42M | -0.55M | -0.75M | -0.41M | -1.41M | -0.51M | -0.17M | -0.75M | -0.32M | 0.23M | 0.63M | -0.40M |
|
Gains from Investment Securities
|
0.00M | 0.07M | 0.90M | -2.14M | 0.96M | 0.47M | | 0.01M | 0.68M | 5.45M | 2.28M | 0.33M | 0.11M | 0.48M | 0.85M | 0.13M | 0.95M | 4.15M | 0.03M | -0.25M | 0.75M | 0.13M | 0.53M | 1.18M | 0.88M | 1.40M | 0.54M | 6.72M | 0.37M | 0.30M | 0.48M | 9.98M | 1.39M | 0.61M | 1.65M | | 0.25M | | 0.18M | 6.99M | 0.12M | 0.05M | 0.35M | 4.38M | -0.01M | 0.06M | 0.10M | | 0.01M | 0.07M | | | 0.01M | 0.01M | 0.00M | 1.19M | 0.00M | 0.14M | 0.04M |
|
Cash from Operations
|
-2.55M | 1.50M | 1.02M | 9.15M | -0.72M | 1.43M | 1.01M | 4.41M | -2.83M | 1.58M | 8.80M | 5.47M | -4.33M | 3.79M | -1.24M | 6.23M | -4.24M | 2.32M | 0.55M | 3.58M | -6.96M | -1.06M | 5.74M | 3.59M | -6.15M | 0.45M | 4.62M | 13.25M | -6.88M | 0.48M | 1.28M | 9.58M | -6.95M | -0.27M | -0.35M | 5.76M | -10.51M | 11.07M | -1.46M | 9.88M | -6.04M | -7.84M | 4.33M | 10.64M | -8.01M | 3.59M | 2.17M | 8.70M | -11.61M | 6.71M | 1.35M | 6.17M | -5.32M | 0.42M | 0.09M | 9.61M | -0.72M | 9.28M | 6.64M |
|
Amortization of Deferred Charges
|
2.96M | 2.43M | 2.43M | 2.66M | 2.96M | 2.53M | 2.44M | 2.52M | 2.80M | 2.48M | 2.59M | 1.10M | 2.85M | 2.63M | 2.58M | 2.62M | 2.96M | 2.39M | 2.50M | 2.46M | 2.49M | 2.25M | 2.02M | 5.12M | 3.40M | 2.68M | 2.62M | 7.34M | 3.72M | 2.56M | 2.71M | 8.62M | | | | | 0.56M | -0.84M | -0.62M | 20.30M | 1.51M | -0.36M | -0.03M | 22.95M | -1.18M | -2.37M | 0.83M | 22.16M | 0.02M | 1.05M | -0.71M | 16.09M | 0.68M | -0.67M | -0.45M | 17.08M | 0.15M | -0.59M | -0.47M |
|
Depreciation & Amortization (CF)
|
0.09M | 0.09M | 0.10M | 0.10M | 0.11M | 0.11M | 0.12M | 0.13M | 0.14M | 0.15M | 0.15M | 0.15M | 0.21M | 0.21M | 0.25M | 0.26M | 0.28M | 0.28M | 0.27M | 0.28M | 0.29M | 0.29M | 0.28M | 0.34M | 0.39M | 0.41M | 0.36M | 0.29M | 0.27M | 0.26M | 0.25M | 0.20M | 0.19M | 0.14M | 0.25M | 0.41M | 0.25M | 0.25M | 0.27M | 0.21M | 0.26M | 0.25M | 0.24M | 0.25M | 0.24M | 0.23M | 0.22M | 0.21M | 0.19M | 0.17M | 0.16M | 0.13M | 0.11M | 0.12M | 0.06M | 0.07M | 0.08M | 0.10M | 0.10M |
|
Change in Receivables
|
-0.75M | 1.17M | 2.73M | -0.54M | 0.76M | -2.71M | 3.51M | -0.43M | -1.56M | 16.83M | -9.39M | -7.32M | -2.29M | 11.23M | -2.96M | -4.56M | -4.69M | 11.56M | -3.30M | -4.90M | -8.30M | 15.20M | -6.83M | 0.34M | -4.67M | 19.32M | -6.36M | -2.10M | -1.57M | 14.26M | -4.81M | 2.34M | -3.94M | 17.33M | -5.48M | -3.21M | -3.22M | 9.30M | -1.35M | -6.08M | -4.56M | 19.29M | -6.29M | -9.99M | -3.79M | 16.52M | -7.95M | -5.86M | -4.83M | 16.64M | -6.58M | -1.71M | -9.17M | 21.09M | -4.63M | -1.71M | -7.37M | 29.57M | -7.50M |
|
Change in Account Payables
|
-4.01M | 3.51M | 2.95M | 6.00M | 2.69M | -0.61M | 2.43M | 2.85M | -3.58M | 17.79M | -1.56M | -4.83M | -4.59M | 14.01M | -6.23M | -1.47M | -8.28M | 13.77M | -4.21M | -2.02M | -14.21M | 14.21M | -1.75M | 1.08M | -4.28M | 18.38M | -1.59M | -1.61M | -0.63M | 18.47M | -3.61M | 1.24M | -4.77M | 18.26M | -4.22M | 3.58M | -9.06M | 11.87M | -3.65M | -2.39M | -6.69M | 13.89M | -0.12M | -3.96M | -10.23M | 20.30M | -7.58M | -1.64M | -11.41M | 18.06M | -7.32M | 10.43M | -8.60M | 21.43M | -6.37M | 6.22M | -4.59M | 34.99M | -5.93M |
|
Change in Accured Expenses
|
-0.16M | -0.35M | 0.39M | 1.81M | -2.94M | -0.30M | 1.63M | 0.23M | -0.86M | 0.83M | 0.55M | 1.77M | -3.38M | 0.30M | 1.29M | 1.74M | -1.29M | 1.58M | 0.72M | 0.44M | -2.28M | 0.27M | 1.36M | 2.29M | -4.28M | 1.97M | 0.22M | 7.76M | -5.45M | -2.26M | 0.95M | 4.53M | 2.10M | 0.27M | 0.91M | 0.20M | -3.93M | 3.54M | -1.36M | 4.08M | -2.25M | -1.86M | 0.74M | 2.43M | -2.68M | 0.57M | -0.25M | 3.36M | -5.34M | 2.09M | 0.60M | 0.98M | -3.95M | 1.26M | 2.17M | 6.66M | -3.68M | 2.44M | 4.03M |
|
Other Working Capital Changes
|
-0.06M | 0.06M | -0.31M | -0.30M | 0.02M | 0.12M | -0.06M | 0.15M | -0.05M | 0.10M | -0.10M | -0.02M | -0.02M | 0.15M | 0.03M | -0.11M | -0.07M | 0.10M | 0.30M | -0.09M | 0.01M | -0.03M | 0.27M | -0.27M | -0.10M | 0.19M | 0.25M | -0.38M | -0.10M | 0.24M | 0.23M | -0.11M | 5.61M | -0.45M | 0.58M | -0.73M | -0.50M | -0.65M | -0.16M | -0.62M | 1.72M | -0.47M | 1.23M | -1.06M | -0.47M | 0.35M | 0.02M | 1.02M | 0.37M | -1.50M | 1.12M | 0.38M | 0.44M | -0.24M | -0.89M | 3.54M | 0.46M | -0.45M | -0.28M |
|
Capital Expenditures
|
| 0.03M | 0.02M | 0.01M | 0.07M | 0.08M | 0.01M | 0.01M | 0.08M | 0.15M | 0.03M | 1.08M | 1.67M | 1.09M | 1.02M | 0.35M | 0.07M | 0.11M | 0.02M | 0.12M | 0.23M | 0.05M | 0.06M | 0.06M | 0.08M | -0.00M | 0.02M | 0.00M | 0.02M | 0.21M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.03M | 0.04M | 0.12M | 0.03M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.00M | 0.07M | 0.04M | 0.01M | 0.06M | 0.01M | 0.01M | 0.01M | 0.04M | 0.06M | 0.03M | 0.10M | 0.26M | 0.17M | 0.03M |
|
Change in Acquisitions & Divestments
|
19.57M | 7.31M | 19.57M | -34.47M | 16.86M | 15.98M | 1.51M | -19.90M | 13.52M | 55.39M | 38.77M | -96.27M | 11.57M | 15.63M | 26.33M | -51.62M | 28.05M | -26.62M | 2.50M | 2.00M | 4.30M | 3.38M | 1.57M | 1.63M | 5.84M | 2.19M | 0.95M | 1.81M | 1.53M | 2.46M | 0.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-7.02M | 4.89M | -3.27M | -8.72M | -2.02M | 2.77M | -3.23M | -3.17M | 2.93M | 27.79M | -18.31M | -8.60M | -1.30M | -1.63M | -2.36M | -4.31M | 7.64M | 11.40M | -18.68M | -1.56M | 2.27M | 4.92M | -7.75M | -1.68M | 3.67M | 2.01M | -7.44M | 2.36M | -9.07M | -0.65M | 1.39M | -6.46M | 2.99M | 3.56M | 24.93M | -28.47M | 5.95M | -3.05M | -5.87M | 0.90M | 7.17M | -2.64M | 0.59M | 0.18M | -1.13M | -3.87M | 3.89M | -2.31M | -4.70M | 3.99M | -1.27M | -1.39M | -2.79M | 0.01M | 1.73M | 3.32M | 1.06M | 1.65M | -18.62M |
|
Cash from Financing Activities
|
-0.01M | -0.49M | -0.02M | -1.53M | -0.51M | -0.38M | -0.50M | -1.43M | -0.27M | -1.06M | -0.33M | -1.02M | -0.30M | -1.58M | -7.67M | -2.03M | -0.08M | -0.49M | -0.16M | -1.03M | -0.15M | -0.68M | -0.09M | -0.52M | -0.10M | -0.49M | -0.35M | -0.54M | -0.16M | -0.78M | -0.12M | -0.53M | -0.06M | -0.45M | -0.01M | -0.42M | 0.00M | -0.01M | -0.08M | -0.40M | 0.00M | -0.43M | -0.13M | -0.40M | | 0.58M | -0.09M | 0.60M | 0.99M | -0.01M | -0.41M | -0.40M | 0.99M | -0.41M | | -0.40M | -0.00M | -0.41M | |
|
Dividends Paid - Common
|
| 0.45M | | | 0.51M | | | 0.98M | | 0.42M | | 0.06M | | | | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | 0.41M | | | | | 0.00M | | | |
|
Change in Cash
|
-9.58M | 5.90M | -2.27M | -1.10M | -3.25M | 3.82M | -2.72M | -0.19M | -0.17M | 28.32M | -9.85M | -4.15M | -5.92M | 0.58M | -11.27M | -0.12M | 3.32M | 13.23M | -18.29M | 0.98M | -4.84M | 3.18M | -2.10M | 1.39M | -2.57M | 1.97M | -3.17M | 15.07M | -16.11M | -0.95M | 2.55M | 2.59M | -4.02M | 2.84M | 24.56M | -23.12M | -4.55M | 8.02M | -7.41M | 10.38M | 1.13M | -10.91M | 4.79M | 10.43M | -9.14M | 0.30M | 5.97M | 6.99M | -15.31M | 10.70M | -0.33M | 4.38M | -7.11M | 0.02M | 1.82M | 12.54M | 0.33M | 10.52M | -11.98M |
|
Free Cash Flow
|
-2.55M | 1.48M | 1.00M | 9.14M | -0.80M | 1.35M | 0.99M | 4.40M | -2.91M | 1.43M | 8.77M | 4.39M | -5.99M | 2.70M | -2.26M | 5.88M | -4.31M | 2.21M | 0.53M | 3.45M | -7.18M | -1.10M | 5.67M | 3.53M | -6.23M | 0.45M | 4.60M | 13.25M | -6.89M | 0.27M | 1.25M | 9.55M | -6.97M | -0.28M | -0.36M | 5.74M | -10.55M | 10.95M | -1.49M | 9.83M | -6.08M | -7.87M | 4.31M | 10.62M | -8.01M | 3.52M | 2.13M | 8.69M | -11.67M | 6.71M | 1.35M | 6.16M | -5.36M | 0.36M | 0.06M | 9.51M | -0.99M | 9.11M | 6.61M |
|
Net Cash Flow
|
-9.58M | 5.90M | -2.27M | -1.10M | -3.25M | 3.82M | -2.72M | -0.19M | -0.17M | 28.32M | -9.85M | -4.15M | -5.92M | 0.58M | -11.27M | -0.12M | 3.32M | 13.23M | -18.29M | 0.98M | -4.84M | 3.18M | -2.10M | 1.39M | -2.57M | 1.97M | -3.17M | 15.07M | -16.11M | -0.95M | 2.55M | 2.59M | -4.02M | 2.84M | 24.56M | -23.12M | -4.55M | 8.02M | -7.41M | 10.38M | 1.13M | -10.91M | 4.79M | 10.43M | -9.14M | 0.30M | 5.97M | 6.99M | -15.31M | 10.70M | -0.33M | 4.38M | -7.11M | 0.02M | 1.82M | 12.54M | 0.33M | 10.52M | -11.98M |