|
Net Income
|
-2.19M | -9.76M | -3.28M | -79.79M | -4.07M | -14.19M | 53.02M | -69.72M | 2.21M | -6.03M | -0.35M | -3.32M | 0.17M | -4.72M | -2.41M | 3.52M | | | | -0.10M | 3.49M | 0.02M | 0.06M | | -1.10M | | 0.60M | 1.10M | -12.14M | 35.13M | -25.14M | | -31.94M | 10.43M | -28.73M | -38.52M | -32.65M | -23.35M | -34.26M | -66.05M | -46.62M | -21.35M | -39.09M | -35.62M | -101.92M | -242.09M | -151.63M | -137.59M | -105.39M | -65.26M | -44.05M | -56.35M | -55.80M | -6.25M | -22.32M | -56.69M | -61.52M | -24.96M | -64.45M | -29.80M | 72.41M | 50.81M | -59.13M | -129.10M | -22.20M | -32.44M | -62.73M |
|
Share-based Compensation
|
1.56M | | | -0.15M | | | 1.93M | 1.90M | 1.81M | 3.55M | 3.07M | 3.96M | 5.15M | 4.22M | 4.33M | 3.74M | 8.34M | 4.55M | 4.16M | 8.49M | 4.49M | 7.74M | 4.73M | 2.19M | 0.17M | 1.69M | 0.58M | 1.03M | 0.98M | 2.34M | 2.19M | 4.16M | 0.43M | 3.71M | 4.61M | 3.54M | 7.00M | 9.80M | 5.14M | 4.99M | 4.59M | 5.37M | 4.91M | 4.85M | 4.91M | 0.84M | 2.59M | 2.41M | 1.94M | 3.10M | 2.49M | 2.49M | 1.91M | 2.14M | 1.27M | 0.67M | 1.30M | 1.58M | 1.49M | -0.35M | 0.56M | 0.72M | 0.24M | 0.57M | -0.05M | 0.22M | -0.70M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.13M | 0.94M | -1.49M | 4.01M | -1.15M | 1.64M | -1.09M | 0.74M | -0.70M | 1.78M | -0.16M | -1.09M | -0.32M | -0.62M | 0.30M | -0.41M | -0.01M | 0.39M | -0.50M | 0.23M | -0.07M | 0.35M | -0.14M | -0.19M | 0.02M | 0.01M | -0.02M | -0.03M | 0.02M | 0.01M | 0.04M | -0.05M | -0.03M | 0.00M | -0.07M |
|
Gains from Investment Securities
|
0.03M | 0.46M | -0.11M | 0.49M | 0.20M | 0.96M | 13.84M | | 145.75M | | 1.22M | -143.14M | -0.86M | 0.65M | 0.37M | 4.09M | 0.10M | 0.84M | 0.22M | 0.73M | -13.63M | | | | 380.70M | | 0.60M | -372.57M | 2.00M | 20.98M | 1.45M | -22.11M | 0.65M | 14.09M | 0.01M | 12.42M | 0.67M | 0.41M | -0.01M | 0.08M | 0.30M | 0.33M | 2.36M | 23.20M | 3.62M | -0.01M | -40.37M | 0.07M | 0.22M | 0.36M | 0.10M | 1.05M | 0.13M | 0.18M | -0.01M | 11.43M | 0.12M | 0.93M | 6.39M | 4.04M | 6.96M | 87.44M | 0.01M | | 31.87M | 6.68M | 16.75M |
|
Asset Writedowns and Impairment
|
| | 19.82M | -11.46M | -0.77M | -1.19M | 0.69M | 36.96M | -0.34M | -4.32M | -0.09M | 4.75M | -0.09M | -0.10M | -5.07M | 39.90M | | | | | | | | 0.35M | 0.15M | 0.31M | 0.32M | 0.27M | 0.18M | 0.51M | 0.17M | 0.32M | 0.18M | 0.50M | 1.78M | 8.41M | 1.66M | 0.02M | -0.03M | 21.75M | 0.57M | 6.53M | | 27.09M | 27.61M | 27.61M | 29.93M | 6.58M | 0.28M | 0.79M | 1.03M | 5.41M | 0.67M | 0.97M | 1.38M | 1.08M | 0.63M | 0.95M | 1.26M | 0.71M | 0.58M | 3.80M | 0.02M | 55.50M | 4.60M | 1.49M | 18.37M |
|
Cash from Operations
|
32.38M | 26.91M | 17.58M | -11.27M | 25.62M | 31.17M | 21.60M | 4.25M | 15.95M | 44.13M | 4.31M | -46.75M | 12.26M | 55.94M | 38.61M | -99.13M | 18.99M | 55.86M | 33.90M | -33.25M | 11.08M | 51.30M | 30.49M | 18.45M | 30.33M | 49.93M | 53.01M | 70.31M | 49.98M | 72.66M | 68.38M | -11.30M | 39.54M | 95.64M | 43.27M | 28.93M | 16.66M | 82.33M | 38.26M | 44.31M | 26.78M | 65.49M | 57.51M | 27.43M | 11.87M | -76.62M | -34.13M | -50.65M | -91.93M | -22.68M | 1.08M | -30.66M | -14.45M | 50.12M | 3.84M | -0.29M | 4.62M | 30.66M | 0.76M | -21.66M | -46.45M | 7.96M | 0.80M | 14.10M | -24.99M | 16.34M | 5.49M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | -0.00M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | -0.30M | 0.41M | 0.06M | 0.06M | 0.10M | 0.04M | 0.07M | 0.08M | 0.07M | -0.53M | -0.03M | -0.03M | -0.03M | 0.23M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | -0.00M | -0.05M | -0.05M | 0.02M | -0.10M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M |
|
Amortization of Deferred Charges
|
2.06M | 1.98M | 1.84M | 2.00M | 1.67M | 1.33M | 1.26M | 5.47M | 2.05M | 1.29M | 1.87M | -1.40M | 1.21M | 1.47M | 1.61M | 0.56M | 3.90M | 1.85M | 1.95M | -2.64M | 3.97M | 1.64M | 10.30M | 1.69M | 7.65M | 4.12M | 4.93M | 6.36M | 5.66M | 9.59M | 6.09M | 13.36M | 4.87M | 3.55M | 2.37M | 3.41M | 4.43M | 11.12M | 8.18M | 6.29M | 9.26M | 7.64M | 8.03M | 7.22M | 6.60M | 5.43M | 7.08M | -8.89M | 6.66M | 8.24M | 8.67M | -24.91M | 2.05M | 2.50M | 3.21M | 2.31M | 4.26M | 7.45M | 8.70M | 7.79M | 2.97M | 7.06M | 3.54M | 5.85M | 9.56M | 8.14M | 3.96M |
|
Depreciation & Amortization (CF)
|
| | | | | | 36.18M | 35.66M | 32.97M | 33.22M | 33.78M | 34.30M | 34.35M | 34.18M | 34.20M | 33.79M | 32.48M | 32.84M | 32.78M | 29.89M | 26.23M | 26.61M | 28.42M | 29.67M | 37.86M | 52.62M | 58.74M | 61.19M | 62.16M | 60.08M | 60.17M | 61.45M | 64.70M | 60.55M | 60.13M | 61.35M | 63.05M | 64.57M | 64.92M | 65.92M | 67.18M | 67.51M | 67.91M | 66.41M | 66.35M | 65.02M | 62.91M | 58.49M | 57.63M | 55.59M | 53.07M | 52.56M | 52.12M | 50.90M | 49.43M | 49.35M | 47.85M | 47.15M | 45.95M | 46.84M | 40.54M | 37.19M | 37.74M | 37.30M | 37.34M | 35.28M | 34.59M |
|
Change in Account Payables
|
0.30M | -0.88M | -0.40M | 5.25M | -0.26M | 2.52M | -4.67M | -4.20M | -0.98M | -4.74M | -1.63M | 10.96M | 4.37M | -3.19M | -1.29M | 0.40M | -2.35M | -0.59M | 0.38M | 1.40M | -1.11M | -2.12M | 4.46M | -3.40M | -6.32M | 2.26M | 0.13M | 7.40M | -3.26M | -0.76M | 3.08M | 0.33M | -2.55M | 3.38M | -1.56M | 1.68M | -3.82M | 2.13M | 0.70M | -7.81M | 0.86M | -2.10M | -0.04M | 0.03M | -0.63M | -0.79M | 2.87M | 4.65M | -11.29M | 6.24M | -5.97M | 0.21M | 0.69M | 0.28M | -3.26M | 0.48M | 6.46M | 1.38M | 2.67M | 4.39M | -3.25M | -1.55M | -0.85M | 19.90M | -8.14M | -8.84M | 3.73M |
|
Change in Accured Expenses
|
| | | | | | 1.63M | -16.73M | 16.90M | -8.05M | 1.40M | -19.66M | 7.82M | 7.00M | 9.12M | -12.27M | -0.51M | 14.20M | 1.14M | -10.26M | 2.51M | 12.98M | 8.86M | -11.91M | 13.78M | 2.30M | 3.29M | -17.07M | 17.53M | -1.97M | 11.20M | -25.08M | 25.77M | -8.38M | 1.19M | -23.89M | 12.28M | -1.03M | 10.30M | -20.02M | 21.20M | 1.77M | 6.03M | -33.17M | 1.44M | 61.28M | 63.22M | 17.30M | -20.35M | -7.50M | 6.36M | -7.43M | 3.13M | 5.27M | 2.01M | -15.06M | 12.78M | 3.07M | 17.92M | -29.41M | 3.99M | 3.26M | 8.15M | -6.09M | 0.80M | 12.48M | 10.88M |
|
Other Working Capital Changes
|
| | | | | | 0.06M | 1.33M | -1.21M | 4.46M | -2.38M | -0.69M | -0.18M | 3.43M | -2.36M | -1.89M | 4.25M | 1.27M | -0.84M | -4.56M | 5.41M | -0.56M | -0.29M | -4.98M | 6.69M | 0.18M | 1.47M | -7.29M | 11.89M | 1.48M | 0.48M | -6.40M | 7.27M | -0.46M | 0.04M | -2.09M | 11.35M | -4.14M | 3.57M | -8.83M | 5.16M | 4.09M | -2.91M | -8.64M | 11.34M | -6.44M | -3.03M | -2.95M | -1.88M | 0.55M | 2.75M | -5.62M | 5.30M | -9.13M | 11.09M | 0.24M | 4.36M | -1.93M | -6.43M | 5.64M | 4.73M | -8.92M | 0.27M | 5.64M | 2.34M | -8.22M | -5.61M |
|
Capital Expenditures
|
-19.76M | -13.73M | -18.24M | 120.91M | -18.20M | 51.69M | 12.99M | 15.72M | 13.92M | 14.43M | 17.53M | -59.50M | 23.25M | 20.83M | 18.50M | -100.27M | 20.02M | 68.19M | | -162.82M | 26.96M | 30.67M | 33.85M | 28.62M | 28.81M | 43.90M | 42.21M | 60.23M | 40.69M | 47.48M | 49.73M | 66.14M | 56.77M | 53.29M | 54.02M | 57.88M | 64.01M | 53.74M | 46.98M | 42.60M | 37.98M | 43.56M | 40.20M | 37.47M | 20.36M | 9.41M | 11.82M | 4.61M | 9.07M | 4.46M | 5.48M | 17.72M | 22.67M | 20.12M | 25.27M | 35.70M | 29.30M | 38.71M | 31.48M | 37.95M | 33.93M | 30.89M | 22.64M | 20.55M | 19.85M | 19.92M | 5.72M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 3.46M | 143.91M | 0.16M | 9.94M | | | | | 7.74M | 0.15M | 0.16M | | 0.35M | 22.40M | 0.32M | 0.16M | 7.39M | 7.50M | | | 0.15M | 2.48M | 140.31M | 26.04M | 12.92M | 17.32M | 87.94M | | | 10.54M | 30.40M | -0.36M | 0.06M | 5.00M | 8.09M | 70.69M | 18.90M | 4.65M | -0.00M | 34.11M | | 7.29M | | 0.25M | 1.47M | 0.96M | 0.05M | 33.70M | 0.28M | 0.07M | 0.25M | 14.12M | 14.76M | 18.86M | 281.17M | | | 119.20M | 7.20M | 32.77M |
|
Acquisitions
|
| | | | | | | | 12.00M | | | -2.43M | | | | | | | | | | 1.76M | 55.96M | 13.87M | 287.62M | 325.83M | 82.52M | -75.60M | | | 2.11M | 1.23M | | 0.11M | | 0.25M | 0.11M | 111.67M | 3.10M | 47.72M | 212.79M | 0.28M | -0.52M | | | | 1.11M | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 13.35M | 20.82M | 1.16M | 1.84M | 4.46M | 0.31M | 22.17M | 0.06M | 0.06M | 0.06M | 0.06M | 5.03M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 4.06M | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | 5.25M | | | | | | | | |
|
Cash from Investing Activities
|
-19.76M | -13.73M | -17.39M | 6.12M | 2.63M | -14.13M | -24.71M | -11.26M | -27.44M | 8.66M | -7.10M | -170.37M | -23.19M | -20.77M | -13.47M | 19.75M | -19.81M | -112.82M | -24.05M | 83.66M | 9.39M | -53.39M | -106.59M | -56.65M | -259.06M | -358.58M | -119.73M | -42.95M | -40.14M | 93.05M | -25.66M | -49.11M | 8.39M | 38.97M | -54.17M | -57.07M | -53.67M | -135.03M | -50.72M | -90.21M | -242.07M | -35.72M | 30.62M | -6.02M | -15.62M | -9.36M | 21.11M | -3.74M | -1.11M | -3.31M | -5.30M | -24.32M | -17.35M | -19.64M | 8.66M | -42.00M | -29.37M | -20.25M | -16.29M | -23.84M | -16.81M | 250.14M | -21.46M | -20.58M | 99.50M | 6.32M | 27.31M |
|
Other financing activities
|
-1.46M | 1,433.42M | -0.00M | 1,436.01M | -0.83M | 1,439.82M | 1,513.22M | -6.29M | | | | 0.97M | 0.30M | | 3.37M | -3.60M | 2.85M | 0.03M | 1.83M | 0.68M | 3.83M | 0.20M | 16.13M | -0.11M | 31.56M | 5.34M | 1.44M | 9.65M | 0.76M | 3.81M | 0.54M | 15.04M | 0.62M | 5.17M | 0.02M | 8.06M | 2.00M | 52.44M | 0.71M | 0.40M | 8.92M | 0.19M | 0.19M | 0.35M | 1.18M | 9.14M | 13.10M | 3.27M | 17.53M | 0.66M | 2.31M | 7.27M | 0.17M | 1.52M | 0.61M | 0.77M | 9.04M | 22.00M | 16.53M | 11.79M | 9.09M | 7.50M | 7.35M | 3.86M | 33.59M | 8.53M | 7.23M |
|
Cash from Financing Activities
|
-14.51M | -16.32M | -38.86M | -27.60M | -21.24M | -14.37M | -99.63M | 152.58M | -113.78M | 9.03M | 29.45M | 272.67M | -6.29M | -46.09M | -18.21M | 103.15M | 24.87M | 97.44M | 50.11M | -178.37M | 4.86M | 60.27M | 144.38M | -27.31M | 369.39M | 235.00M | -29.38M | 69.59M | 10.42M | -129.56M | -60.09M | 145.08M | -68.47M | -51.61M | -17.38M | -26.45M | -20.02M | 190.44M | -73.39M | 18.78M | 170.19M | -24.04M | -83.45M | -28.33M | -27.50M | -20.19M | -37.36M | 11.29M | 218.81M | 323.38M | 171.69M | -11.33M | -8.94M | -16.42M | -39.87M | -36.28M | -45.52M | -77.63M | -49.09M | 0.11M | 0.13M | -260.23M | 8.34M | -6.99M | -70.01M | 8.21M | -39.82M |
|
Dividends Paid - Common
|
-6.29M | -5.53M | -5.53M | 40.21M | -5.57M | 16.70M | 5.57M | 7.31M | 7.29M | 14.62M | 15.16M | 16.22M | 16.94M | 18.10M | 18.26M | 18.26M | 18.26M | 19.25M | 20.59M | 20.73M | 20.73M | 20.89M | 21.90M | 21.89M | 21.89M | 23.35M | 23.37M | 22.68M | 22.68M | 22.76M | 23.90M | 22.14M | 24.22M | 24.90M | 26.45M | 26.02M | 23.17M | 24.66M | 24.50M | 25.11M | 24.96M | 25.30M | 17.98M | 17.97M | 17.97M | 10.64M | | | | | | 18.62M | 3.10M | 3.10M | 3.10M | 3.11M | 3.16M | 3.51M | 3.98M | 4.29M | 4.59M | 4.88M | 5.23M | 5.67M | 5.65M | 5.97M | 6.12M |
|
Dividends Paid - Preferred
|
-4.83M | -4.83M | -4.83M | | -4.83M | -4.83M | -4.99M | | -6.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-1.89M | -3.13M | -38.66M | -32.75M | 7.01M | 2.67M | -102.73M | 145.57M | -125.28M | 61.81M | 26.66M | 55.54M | -17.22M | -10.92M | 6.93M | 23.78M | 24.05M | 40.48M | 59.96M | -127.97M | 25.33M | 58.18M | 68.28M | -65.51M | 140.66M | -73.65M | -96.09M | 96.95M | 20.27M | 36.15M | -17.37M | 84.67M | -20.54M | 83.00M | -28.28M | -54.58M | -57.03M | 137.74M | -85.85M | -27.12M | -45.10M | 5.74M | 4.68M | -6.92M | -31.24M | -106.20M | -50.40M | -43.10M | 125.78M | 297.39M | 167.47M | -66.30M | -40.74M | 14.06M | -27.37M | -78.56M | -70.27M | -67.22M | -64.61M | -45.38M | -63.13M | -2.13M | -12.33M | -13.47M | 4.50M | 30.88M | -7.02M |
|
Free Cash Flow
|
52.14M | 40.65M | 35.83M | -132.18M | 43.82M | -20.51M | 8.61M | -11.47M | 2.03M | 29.70M | -13.21M | 12.75M | -10.99M | 35.11M | 20.11M | 1.14M | -1.03M | -12.32M | 33.90M | 129.56M | -15.88M | 20.62M | -3.36M | -10.17M | 1.51M | 6.03M | 10.80M | 10.07M | 9.30M | 25.18M | 18.65M | -77.44M | -17.23M | 42.35M | -10.75M | -28.95M | -47.34M | 28.59M | -8.72M | 1.71M | -11.20M | 21.93M | 17.31M | -10.05M | -8.49M | -86.04M | -45.96M | -55.25M | -101.00M | -27.14M | -4.41M | -48.38M | -37.12M | 30.01M | -21.43M | -35.98M | -24.67M | -8.04M | -30.72M | -59.60M | -80.38M | -22.92M | -21.85M | -6.45M | -44.84M | -3.57M | -0.23M |
|
Net Cash Flow
|
-1.89M | -3.13M | -38.66M | -32.75M | 7.01M | 2.67M | -102.73M | 145.57M | -125.28M | 61.81M | 26.66M | 55.54M | -17.22M | -10.92M | 6.93M | 23.78M | 24.05M | 40.48M | 59.96M | -127.97M | 25.33M | 58.18M | 68.28M | -65.51M | 140.66M | -73.65M | -96.09M | 96.95M | 20.27M | 36.15M | -17.37M | 84.67M | -20.54M | 83.00M | -28.28M | -54.58M | -57.03M | 137.74M | -85.85M | -27.12M | -45.10M | 5.74M | 4.68M | -6.92M | -31.24M | -106.17M | -50.38M | -43.10M | 125.78M | 297.39M | 167.47M | -66.30M | -40.74M | 14.06M | -27.37M | -78.56M | -70.27M | -67.22M | -64.61M | -45.38M | -63.13M | -2.13M | -12.33M | -13.47M | 4.50M | 30.88M | -7.02M |