|
Net Income
|
16.15M | 18.31M | -0.41M | 17.81M | 20.20M | 7.33M | 7.45M | 6.45M | 6.67M | 6.94M | 604.95M | | | | 2.25M | 15.24M | 16.83M | 17.69M | 17.63M | 17.82M | 17.34M | 18.18M | 23.56M | 22.02M | 21.77M | 21.04M | 21.66M | | | | | -23.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.43M | | | | | | | | | | | | | 0.61M | 0.81M | 14.68M | -1.74M | -2.69M | 3.14M | 2.85M | 2.82M | 0.98M | -2.14M | 2.74M | -2.16M | -2.18M | -2.19M | 4.98M |
|
Cash from Operations
|
| 2.21M | 33.28M | 40.55M | -16.43M | 43.81M | 24.59M | 43.62M | -14.37M | 43.43M | 37.03M | 33.55M | -17.22M | 37.93M | 19.62M | 40.31M | -18.05M | 44.15M | -16.92M | 45.09M | -20.08M | 47.24M | 33.94M | 45.38M | -12.64M | 49.16M | 48.92M | 41.62M | -5.82M | 36.41M | 51.22M | 36.80M | -3.34M | 33.19M | 6.88M | 48.08M | 2.71M | 49.16M | 26.12M | 25.04M | 27.72M | 2.77M | 22.55M | 53.97M | 8.55M | 28.40M | 27.55M | 32.19M | 61.14M | -17.12M | 26.35M | 20.74M | 45.17M | -1.54M | 44.74M | 16.82M | 11.50M | -5.03M | 30.81M | 15.72M | 43.57M | -9.27M | 23.42M |
|
Depreciation & Amortization (CF)
|
| 8.76M | 9.10M | 8.95M | 9.30M | 9.36M | 9.47M | 9.51M | 9.46M | 9.52M | 7.88M | 7.82M | 7.84M | 7.88M | 7.86M | 7.90M | 7.98M | 7.96M | 8.08M | 8.04M | 8.02M | 8.66M | 8.95M | 8.97M | 10.01M | 8.69M | 8.71M | 8.57M | 8.77M | 9.71M | 11.63M | 9.60M | 10.14M | 9.58M | 9.18M | 9.12M | 9.16M | 9.12M | 9.11M | 9.20M | 8.59M | 7.76M | 9.57M | 8.96M | 8.54M | 9.42M | 7.67M | 7.76M | 7.83M | 7.92M | 7.94M | 7.90M | 8.50M | 8.37M | 9.70M | 9.92M | 9.20M | 9.35M | 9.43M | 9.39M | 9.50M | 9.82M | 9.44M |
|
Change in Receivables
|
| 8.36M | -6.00M | 0.41M | -1.84M | -0.06M | -0.18M | 0.68M | -1.03M | 1.43M | -1.32M | 0.42M | -0.08M | | 0.62M | -0.19M | -0.45M | 0.10M | -0.17M | 1.21M | -0.21M | -0.44M | 1.24M | -0.70M | -0.79M | 0.41M | 0.12M | -0.51M | 0.23M | 1.23M | -1.31M | 0.21M | 0.12M | 0.61M | 0.44M | 1.12M | -0.47M | 0.90M | 0.47M | -1.23M | 3.87M | 2.24M | 1.26M | -1.29M | 0.73M | -0.94M | -0.23M | -0.61M | -1.37M | 0.95M | -0.65M | 0.96M | -0.29M | 0.28M | -0.38M | -0.35M | -0.33M | 0.14M | 0.36M | 0.25M | -1.23M | 0.20M | -0.23M |
|
Change in Account Payables
|
| -1.45M | -11.48M | 0.57M | -1.04M | -0.01M | -1.97M | -0.66M | -0.20M | -0.69M | -0.86M | -0.82M | -0.74M | -0.85M | -0.72M | -0.81M | -0.00M | 1.69M | -43.65M | -0.03M | -0.06M | -0.02M | 2.33M | -2.32M | 0.71M | -0.34M | 0.04M | -0.35M | 0.03M | -0.01M | 1.96M | -1.78M | -0.29M | -0.01M | 0.17M | 0.71M | 1.97M | 1.30M | -3.19M | -0.60M | -0.10M | -0.01M | 0.29M | 0.43M | -0.71M | 1.31M | -1.24M | 1.20M | -1.16M | -0.27M | 0.27M | -0.13M | 0.28M | 0.57M | -0.79M | -0.24M | 0.02M | 0.25M | 0.06M | -0.17M | 0.14M | -0.47M | -0.22M |
|
Change in Accured Expenses
|
| 12.39M | 8.13M | 8.32M | -12.03M | 10.12M | -10.96M | 7.01M | -7.59M | 8.61M | -7.92M | 4.49M | -9.59M | 10.37M | -11.56M | 8.89M | -11.34M | 10.13M | -9.06M | 9.86M | -10.86M | 10.53M | -8.71M | 10.50M | -7.65M | 8.49M | 4.70M | -2.96M | 2.81M | -5.42M | 5.78M | -5.03M | 15.28M | -16.08M | -5.92M | 7.72M | -10.96M | 11.62M | -10.18M | 10.17M | -10.48M | 12.96M | -10.29M | 9.24M | 16.90M | -5.54M | -8.10M | -5.52M | 24.25M | -7.19M | -8.40M | -4.06M | 5.96M | -4.61M | 5.97M | -5.89M | 5.69M | -5.45M | -8.06M | 6.26M | 8.02M | -6.35M | -9.34M |
|
Change in Taxes
|
| 0.21M | 0.14M | -0.01M | 0.04M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 18.77M | -5.88M | -9.06M | 31.71M | -7.42M | -9.74M | -10.48M | 35.42M | -9.23M | -20.02M | -9.28M | 27.05M | -7.74M | -9.56M | -9.55M | 31.72M | -7.82M | -10.01M | -11.16M | 34.93M | -9.80M | -9.19M | -5.55M | 39.66M | -11.02M | -13.19M | -13.13M | 39.32M | -11.98M | -11.58M | -13.56M | 22.34M | -20.41M | 12.82M | -13.34M | 15.39M | -10.01M | -13.60M | 12.71M | -14.39M | 35.42M | -5.35M | -14.28M | 31.20M | -7.77M | -12.24M | -11.45M | -12.25M | 33.11M | -12.19M | -2.96M | -14.71M | 19.04M | -15.52M | 13.36M | 129.43M | 18.97M | -12.30M | 15.17M | -16.35M | 20.45M | -16.41M |
|
Capital Expenditures
|
| -3.11M | 21.70M | 6.18M | 1.86M | 2.19M | 4.19M | 2.71M | 2.42M | 1.37M | 0.85M | 1.27M | 1.95M | 2.71M | 1.74M | 1.44M | 11.92M | 26.59M | 22.01M | 14.91M | 14.45M | 12.56M | 8.20M | 8.85M | 2.29M | 2.29M | 2.06M | 1.63M | 0.58M | 0.95M | 0.28M | 0.63M | 1.16M | 0.72M | 1.45M | 1.82M | 3.08M | 1.67M | 2.88M | 6.96M | 6.05M | 10.62M | 8.83M | 3.84M | 6.24M | 4.62M | 4.81M | 1.16M | 2.64M | 4.91M | 5.68M | 2.06M | 0.83M | 0.90M | 0.89M | 2.48M | 3.71M | 3.65M | 9.95M | 8.02M | 6.61M | 4.35M | 1.80M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.58M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 23.00M | | | | 5.00M | | | | | | | | | | | 25.00M | | | | -50.00M | | | | | | | | | | | | | | | | | | | | | 3.60M | | | 9.51M | | | | 99.36M | 166.83M | 98.05M | | | | | | | | | | |
|
Cash from Investing Activities
|
| -23.23M | -18.19M | 13.30M | -0.93M | -7.07M | -4.93M | 3.26M | -4.24M | -0.94M | 712.00M | -0.35M | -1.44M | -4.22M | -1.31M | 3.07M | -11.97M | -25.76M | -46.86M | -14.92M | 10.68M | -12.85M | -8.03M | -8.85M | -2.29M | -2.29M | -2.06M | -1.63M | -0.58M | -200.22M | 0.46M | 0.12M | -0.40M | 0.06M | -0.92M | -1.82M | -3.08M | -1.67M | -2.88M | -6.96M | -6.05M | -10.62M | -8.83M | -0.24M | 3.05M | -4.62M | 77.28M | -1.16M | -200.05M | -4.91M | -73.15M | 164.77M | 153.78M | 0.99M | 2.27M | 0.69M | -0.30M | -3.65M | -9.95M | -8.02M | -6.61M | -4.35M | -1.80M |
|
Other financing activities
|
| | 0.06M | 0.01M | 4.42M | -0.17M | 1.87M | 0.40M | 0.01M | | | 0.08M | 0.00M | | 0.00M | 4.22M | 0.04M | -0.02M | 0.01M | 0.01M | 0.00M | 4.06M | 0.00M | 0.02M | | | 0.01M | 0.01M | 11.95M | 0.01M | 0.21M | | 0.14M | 0.04M | 2.00M | | 0.01M | 0.00M | | 0.08M | 0.02M | 2.58M | 4.57M | 0.04M | 0.01M | | 0.03M | | 0.01M | | 0.04M | 0.04M | | 0.03M | 0.04M | | 1.13M | 5.42M | 1.10M | | | 0.11M | 1.69M |
|
Cash from Financing Activities
|
| -2.64M | -37.60M | -19.14M | 76.38M | -18.10M | -22.64M | -23.24M | -22.86M | -22.91M | -903.99M | -18.09M | -17.98M | -18.03M | -18.14M | -35.77M | -17.38M | -17.34M | -17.38M | -18.68M | -18.68M | 7.24M | -18.72M | -21.30M | -21.30M | -21.33M | -21.36M | -22.65M | 165.39M | -22.69M | -22.91M | -23.99M | -102.40M | -24.08M | -25.71M | -23.03M | -23.04M | -23.04M | -23.03M | 122.59M | -23.05M | -75.63M | 66.38M | -23.09M | -23.06M | -23.06M | -91.09M | -23.06M | -23.07M | -23.07M | -23.11M | -23.11M | -23.07M | -23.12M | -23.12M | -23.09M | -34.22M | -118.52M | -24.20M | -23.89M | -24.30M | -24.43M | -181.66M |
|
Dividends Paid - Common
|
| 12.77M | 12.77M | 15.32M | 15.32M | 15.32M | 15.32M | 19.15M | 19.15M | 19.16M | 642.33M | 14.05M | 14.05M | 14.05M | 14.05M | 16.61M | 16.61M | 16.61M | 16.61M | 17.89M | 17.89M | 17.89M | 17.90M | 20.45M | 20.45M | 20.46M | 20.46M | 21.74M | 21.74M | 21.74M | 21.74M | 23.02M | 23.02M | 23.03M | 23.03M | 23.03M | 23.03M | 23.03M | 23.03M | 23.03M | 23.03M | 23.05M | 23.05M | 23.05M | 23.05M | 23.06M | 23.06M | 23.06M | 23.06M | 23.07M | 23.07M | 23.07M | 23.07M | 23.09M | 23.09M | 23.09M | 23.09M | 23.10M | 23.10M | 23.10M | 23.10M | 23.11M | 23.11M |
|
Change in Cash
|
| -23.66M | -22.52M | 34.71M | 59.02M | 18.64M | -2.97M | 23.63M | -41.47M | 19.58M | -154.97M | 15.11M | -36.63M | 15.68M | 0.17M | 7.61M | -47.40M | 1.05M | -81.16M | 11.50M | -28.08M | 41.64M | 7.19M | 15.22M | -36.23M | 25.54M | 25.50M | 17.35M | 159.00M | -186.51M | 28.77M | 12.94M | -106.13M | 9.16M | -19.75M | 23.24M | -23.41M | 24.45M | 0.20M | 140.67M | -1.38M | -83.49M | 80.10M | 30.64M | -11.46M | 0.71M | 13.73M | 7.97M | -161.97M | -45.11M | -69.91M | 162.40M | 175.88M | -23.67M | 23.90M | -5.58M | -23.02M | -127.20M | -3.34M | -16.19M | 12.66M | -38.05M | -160.03M |
|
Free Cash Flow
|
| 5.31M | 11.57M | 34.37M | -18.30M | 41.62M | 20.40M | 40.91M | -16.79M | 42.06M | 36.18M | 32.28M | -19.17M | 35.22M | 17.88M | 38.87M | -29.97M | 17.55M | -38.93M | 30.18M | -34.53M | 34.68M | 25.74M | 36.52M | -14.93M | 46.86M | 46.86M | 39.99M | -6.39M | 35.45M | 50.94M | 36.18M | -4.50M | 32.46M | 5.43M | 46.27M | -0.37M | 47.49M | 23.23M | 18.07M | 21.67M | -7.86M | 13.71M | 50.12M | 2.31M | 23.77M | 22.74M | 31.03M | 58.50M | -22.04M | 20.67M | 18.68M | 44.34M | -2.44M | 43.86M | 14.35M | 7.79M | -8.69M | 20.86M | 7.70M | 36.95M | -13.62M | 21.62M |
|
Net Cash Flow
|
| -23.66M | -22.52M | 34.71M | 59.02M | 18.64M | -2.97M | 23.63M | -41.47M | 19.58M | -154.97M | 15.11M | -36.63M | 15.68M | 0.17M | 7.61M | -47.40M | 1.05M | -81.16M | 11.50M | -28.08M | 41.64M | 7.19M | 15.22M | -36.23M | 25.54M | 25.50M | 17.35M | 159.00M | -186.51M | 28.77M | 12.94M | -106.13M | 9.16M | -19.75M | 23.24M | -23.41M | 24.45M | 0.20M | 140.67M | -1.38M | -83.49M | 80.10M | 30.64M | -11.46M | 0.71M | 13.73M | 7.97M | -161.97M | -45.11M | -69.91M | 162.40M | 175.88M | -23.67M | 23.90M | -5.58M | -23.02M | -127.20M | -3.34M | -16.19M | 12.66M | -38.05M | -160.03M |