|
Net Income
|
2.26M | 3.67M | 3.13M | 5.55M | 3.45M | 5.41M | -0.09M | -2.21M | 3.74M | 5.81M | 5.79M | -3.20M | 5.52M | 8.72M | 4.63M | -3.28M | -39.78M | 8.87M | 8.65M | -5.83M | 8.90M | 10.97M | 11.45M | -8.00M | 8.52M | 10.23M | 6.36M | -11.23M | 11.13M | 14.79M | 10.49M | -9.12M | 11.24M | 19.09M | 15.74M | -2.30M | 13.91M | 24.97M | 11.71M | -3.41M | 11.51M | 18.51M | 7.15M | -4.55M | 17.09M | 14.93M | 10.26M | 0.29M | 18.01M | 17.44M | 9.35M | 0.82M | 17.02M | 18.22M | 14.56M | -0.14M | 16.70M | 19.63M | 15.95M | -1.02M | 18.45M | 20.62M |
|
Share-based Compensation
|
| 0.05M | 0.06M | 0.06M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.20M | 0.20M | 0.18M | 0.18M | 0.23M | 0.41M | 0.33M | 0.34M | 0.52M | 0.51M | 0.55M | 0.52M | 0.66M | 0.67M | 0.36M | 0.68M | 0.84M | 0.92M | 0.88M | 0.89M | 1.29M | 1.14M | 1.54M | 1.04M | 1.41M | 1.51M | 1.39M | 2.44M | 1.67M | 1.70M | 0.34M | 0.80M | 1.15M | 1.15M | 1.06M | 1.33M | 1.48M | 1.53M | 1.83M | 1.77M | 1.89M | 1.91M | 1.93M | 1.96M | 2.14M | 2.47M | 2.19M | 2.11M | 2.35M | 2.19M | 2.66M | 2.27M | 2.87M |
|
Deferred Taxes
|
| 0.06M | 0.71M | 0.29M | 0.00M | -0.13M | 0.29M | -1.47M | 1.53M | -0.02M | 0.27M | -0.00M | -0.05M | 0.01M | -0.82M | -0.41M | 0.01M | -13.71M | 4.32M | 0.07M | -0.00M | -0.06M | 2.72M | | | | -1.70M | | | | | | | | | | | | | 0.51M | 3.38M | | 1.60M | | | | -0.35M | 0.03M | | | | | | | | | | | | 0.02M | -0.00M | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 0.01M | | | | 0.02M | | | | | | | | 0.04M | | | | 0.05M | | | | 0.05M | | | | 0.10M | | | | 0.06M | | | | 0.06M | | | | 0.07M | | | | 0.08M | | | | 0.35M | | | |
|
Gains from Investment Securities
|
| | 0.40M | | | | 0.04M | | 0.63M | 0.54M | 0.10M | | | | 0.40M | | | | 0.48M | | 0.07M | 0.40M | | 0.04M | | 0.39M | | 0.07M | 0.07M | 1.53M | 0.01M | 0.08M | 0.09M | 2.78M | | 0.18M | | 2.96M | | 0.38M | 0.11M | 0.93M | 0.00M | 0.11M | 0.29M | 1.01M | 0.06M | 0.18M | 0.26M | 1.18M | 0.07M | 1.00M | 0.30M | 1.59M | 0.09M | 1.46M | 0.40M | 2.80M | 0.18M | 2.27M | 0.07M | 3.62M |
|
Non-cash Items
|
| | | | 0.41M | 0.38M | 3.68M | | 0.25M | 0.25M | 0.24M | | | | 0.19M | | | | 4.48M | | | | | | | | 0.21M | | | | 0.23M | | | | 0.22M | | | | 14.96M | | | | 2.81M | | | | 1.07M | | | | 0.04M | | | | 4.42M | | | | 9.47M | | | |
|
Cash from Operations
|
| 3.96M | 12.41M | 11.12M | 1.38M | 12.27M | 6.58M | 11.49M | 1.57M | 19.39M | 13.21M | 12.96M | 4.47M | 29.74M | 23.02M | 7.71M | 1.00M | 24.81M | 36.08M | 5.50M | 7.07M | 38.72M | 49.34M | -7.82M | 12.29M | 52.82M | 23.02M | -0.86M | 15.01M | 46.38M | 52.33M | -2.17M | 18.63M | 30.44M | 22.88M | 30.77M | 8.09M | 18.66M | 19.61M | 1.04M | -115.43M | 35.53M | 50.95M | -7.88M | 10.51M | -62.92M | 44.84M | -30.21M | -7.21M | 34.36M | 30.84M | -26.52M | 3.32M | 33.20M | 57.22M | 8.98M | -51.33M | -0.94M | 53.38M | 5.21M | -53.82M | 38.43M |
|
Amortization of Deferred Charges
|
| 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.33M | 0.34M | 0.34M | 0.34M | 0.33M | 0.33M | 0.34M | 0.35M | 0.36M | 0.37M | 0.40M | 0.46M | 0.51M | 0.52M | 0.55M | 0.58M | 0.61M | 0.65M | 0.66M | 0.68M | 0.71M | 0.72M | 0.74M | 0.75M | 0.77M | 0.82M | 0.91M | 0.94M | 0.98M | 1.06M | 2.46M | 1.00M | 1.27M | 0.95M | 0.99M | 0.97M | 0.97M | 0.97M | 0.98M | 1.00M | 1.17M | 1.34M | 1.33M | 1.30M | 1.33M | 1.34M | 1.36M | 1.51M | 1.52M | 1.55M | 1.64M | 1.68M | 1.73M | 1.87M | 1.84M | 1.85M | 1.91M | 1.90M | 1.94M | 1.96M | 2.04M | 2.10M |
|
Change in Receivables
|
| 6.18M | -18.89M | 17.18M | 4.96M | -8.87M | -4.35M | 6.66M | 10.26M | 7.58M | -7.10M | 6.37M | 10.56M | 17.86M | -13.13M | 10.37M | 8.05M | 25.75M | -27.13M | 27.75M | 7.49M | 17.84M | -65.18M | 73.30M | 14.10M | -37.85M | -13.59M | 12.79M | 7.86M | 9.23M | -19.70M | 10.39M | 5.50M | 10.01M | -10.98M | 2.56M | 9.07M | 24.24M | -23.91M | 2.23M | 22.59M | 23.98M | -93.86M | 88.92M | 19.15M | 13.71M | -84.59M | 100.59M | 10.57M | -72.33M | -30.70M | 24.18M | 10.04M | 7.16M | -33.81M | 28.96M | 11.20M | 42.18M | -19.22M | 26.76M | 2.88M | 36.44M |
|
Change in Account Payables
|
| 0.34M | -0.08M | -0.40M | 0.13M | 0.61M | 0.33M | 0.34M | -0.07M | 0.22M | -0.14M | 0.49M | 0.33M | -0.09M | 0.53M | -0.87M | 0.05M | 0.40M | -0.12M | 0.78M | -1.08M | 0.76M | 0.04M | 0.72M | 0.52M | 0.06M | 0.42M | -1.44M | 1.44M | -0.91M | 1.13M | -1.28M | 0.07M | 0.51M | -0.13M | 1.02M | -0.53M | 0.61M | 0.56M | -1.66M | 0.62M | 1.50M | -1.70M | 0.86M | -1.00M | -0.12M | 0.00M | -0.15M | -0.01M | 0.23M | 3.71M | -2.88M | 0.32M | -0.43M | 1.32M | -0.90M | -1.30M | -0.17M | 2.56M | 0.85M | -2.70M | 0.91M |
|
Change in Accured Expenses
|
| 4.43M | -14.76M | 23.56M | -0.73M | -7.67M | -0.35M | 16.55M | -0.50M | 9.15M | -7.96M | 19.93M | -2.66M | 20.23M | -13.04M | 19.48M | -6.29M | 27.77M | -19.02M | 34.16M | -9.24M | 20.37M | -39.78M | 66.77M | -1.81M | -25.23M | -7.95M | 20.38M | -6.51M | 15.29M | -0.63M | 9.10M | -4.57M | 8.55M | -34.94M | 30.65M | -5.91M | 16.02M | -22.91M | 6.41M | 1.63M | 24.52M | -55.16M | 83.93M | 3.10M | 13.77M | -51.05M | 85.90M | -2.10M | -50.70M | -20.87M | 13.94M | 2.56M | 9.29M | -20.10M | 16.98M | 13.16M | 43.34M | -18.31M | 15.67M | 8.56M | 38.72M |
|
Change in Taxes
|
| 0.07M | -3.63M | | 0.50M | 1.02M | 0.23M | -0.10M | -0.60M | 3.67M | -7.10M | 7.18M | -1.82M | -3.05M | -0.22M | 1.60M | -0.39M | 11.34M | -1.13M | 2.18M | -4.94M | -9.25M | 1.48M | 2.97M | -4.01M | 6.10M | -1.77M | 3.08M | -5.95M | 6.61M | -8.47M | 3.06M | -2.42M | 1.79M | 3.66M | -0.84M | -0.89M | 0.74M | -4.74M | -1.10M | -1.07M | 1.77M | -4.75M | -1.72M | 5.20M | 1.27M | 3.40M | 0.22M | 3.32M | -2.64M | -1.96M | 0.11M | 3.77M | -3.71M | -8.77M | 0.26M | 6.54M | -1.61M | 0.13M | -0.57M | 3.56M | -0.65M |
|
Other Working Capital Changes
|
| -0.49M | 0.03M | 1.52M | -0.89M | -0.62M | 4.09M | -1.39M | | -0.01M | 3.32M | -0.82M | -1.05M | -1.54M | 1.58M | 1.59M | 0.66M | -0.32M | -1.55M | 2.85M | -0.97M | -1.42M | -1.09M | 2.60M | -0.95M | -1.18M | 0.26M | 2.93M | 1.75M | -1.98M | -0.88M | 3.28M | 0.82M | 2.62M | 1.44M | 2.75M | 0.28M | 1.64M | 1.57M | 1.67M | 1.73M | 1.81M | 1.85M | 1.89M | 1.92M | 3.65M | 0.43M | 1.73M | 1.55M | 1.73M | 1.74M | 1.82M | 1.77M | 1.68M | 1.82M | 1.81M | 1.63M | 1.63M | 1.60M | 10.80M | -3.73M | 0.04M |
|
Capital Expenditures
|
| 0.40M | 0.45M | 0.20M | 0.25M | 0.39M | 0.41M | 0.72M | 0.81M | 1.14M | 1.05M | 1.20M | 1.21M | 0.97M | 0.72M | 1.81M | 0.62M | 1.44M | 0.76M | 0.66M | 0.71M | 0.54M | 1.09M | 1.37M | 1.29M | 2.65M | 1.79M | 0.90M | 1.39M | 0.32M | 1.07M | 1.16M | 2.35M | 0.93M | 1.24M | 1.80M | 3.33M | 2.54M | 3.13M | 3.44M | 2.29M | 1.21M | 1.67M | 1.78M | 1.44M | 1.79M | 1.78M | 6.75M | 1.65M | 3.05M | 4.51M | 3.00M | 2.81M | 2.31M | 3.71M | 2.78M | 4.93M | 3.29M | 3.16M | 4.51M | 4.41M | 4.36M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 3.83M | 12.55M | 3.59M | 14.98M | 37.03M | 20.67M | 16.03M | 6.89M | 9.75M | 6.51M | 7.65M | 50.12M | 0.97M | 2.11M | 2.93M | 4.11M | 2.34M | 3.85M | 24.65M | 22.55M | 0.60M | 5.20M | 0.18M | 3.85M | 0.48M | 0.29M | 5.50M | 1.50M | 0.89M | 2.83M | 0.59M | 0.78M | 0.11M | 0.40M | 0.01M | 15.25M | 0.68M | 72.83M | 21.76M | 16.79M | 8.24M | 1.13M | 9.38M | 30.67M | 32.08M | 3.13M | 10.80M | 0.57M | 1.47M | 5.90M | 0.23M | 0.28M | 0.29M | 9.55M | 8.29M | 2.32M | 0.26M | 12.45M | 5.68M | 7.45M | 2.58M |
|
Cash from Investing Activities
|
| -1.02M | 1.16M | -13.29M | -1.92M | 8.29M | 2.75M | 1.91M | -2.83M | 1.93M | 1.13M | -5.67M | -44.57M | -4.18M | 36.99M | -33.74M | -17.31M | -18.63M | -112.79M | -6.20M | -11.14M | -14.00M | -24.25M | 27.41M | -46.19M | -16.92M | 41.39M | -93.39M | -145.30M | -70.23M | -16.05M | -61.34M | -12.84M | 20.50M | 14.35M | 27.05M | 14.49M | 4.54M | 20.24M | 7.22M | -5.24M | 0.20M | 1.96M | -124.35M | -87.19M | 78.23M | 20.45M | 20.50M | 18.88M | 3.09M | 18.68M | -2.04M | -4.32M | -11.18M | -37.64M | 14.12M | 42.89M | -27.98M | 9.76M | -31.98M | 58.09M | 1.27M |
|
Other financing activities
|
| 0.01M | 0.19M | 0.06M | 0.14M | 0.14M | 0.14M | 0.23M | 0.06M | 0.20M | 0.20M | 0.28M | 0.91M | 0.90M | | 0.33M | 0.34M | 0.52M | -0.61M | 0.20M | 0.49M | -0.00M | 0.01M | 0.27M | | 0.17M | | 0.10M | 0.05M | 1.52M | 0.01M | 0.08M | 0.09M | 2.78M | | 0.18M | 0.06M | 2.96M | -0.06M | 0.90M | 1.81M | 0.93M | -0.56M | 0.81M | 0.29M | 1.01M | -0.65M | 0.41M | 0.26M | 1.18M | -0.15M | 1.00M | 0.30M | 1.59M | 0.09M | 1.46M | 0.40M | 2.80M | 0.18M | 2.27M | 0.12M | 3.62M |
|
Cash from Financing Activities
|
| -2.12M | -0.90M | -0.96M | -1.79M | -3.81M | -1.98M | -24.75M | -0.60M | -35.50M | 9.23M | -5.01M | 0.93M | 0.57M | -1.44M | -1.25M | -2.09M | -2.06M | 36.27M | 4.36M | -6.69M | -12.28M | -16.75M | -1.34M | -9.14M | -9.54M | -1.66M | -1.84M | -1.90M | -3.39M | -1.87M | -1.90M | -1.93M | -4.46M | -1.65M | -1.96M | -1.85M | -4.98M | -2.01M | -4.78M | -0.63M | -2.98M | -7.35M | -5.06M | -5.70M | -7.25M | -8.88M | -14.09M | -22.37M | -13.57M | -10.16M | -10.76M | -12.46M | -14.17M | -7.18M | -10.11M | -9.39M | -12.36M | -9.27M | -12.80M | -10.12M | -10.83M |
|
Dividends Paid - Common
|
| 0.81M | 0.92M | 0.92M | 0.92M | 0.91M | 1.09M | 1.10M | 0.77M | 0.77M | 0.91M | 0.91M | 0.92M | 0.93M | 1.29M | 1.29M | 1.29M | 1.29M | 1.57M | 1.57M | 1.57M | 1.58M | 1.58M | 1.59M | 1.59M | 1.59M | 1.59M | 1.81M | 1.81M | 1.82M | 1.83M | 1.83M | 1.83M | 1.85M | 1.85M | 1.85M | 1.85M | 2.25M | 2.25M | 2.26M | 2.27M | 2.29M | 2.29M | 2.28M | 2.27M | 2.27M | 2.25M | 2.23M | 2.19M | 2.13M | 1.97M | 2.07M | 2.01M | 2.02M | 1.98M | 1.97M | 1.96M | 2.09M | 2.08M | 2.06M | 2.05M | 2.06M |
|
Change in Cash
|
| 0.82M | 12.66M | -3.13M | -2.33M | 16.75M | 7.35M | -11.35M | -1.86M | -14.18M | 23.57M | 2.27M | -39.17M | 26.13M | 58.58M | -27.29M | -18.40M | 4.12M | -40.44M | 3.66M | -10.77M | 12.44M | 8.34M | 18.25M | -43.04M | 26.36M | 62.74M | -96.09M | -132.20M | -27.25M | 34.40M | -65.42M | 3.86M | 46.48M | 35.58M | 55.85M | 20.73M | 18.21M | 37.84M | 3.48M | -121.29M | 32.75M | 45.56M | -137.29M | -82.38M | 8.05M | 56.41M | -23.79M | -10.70M | 23.88M | 39.36M | -39.32M | -13.46M | 7.84M | 12.40M | 12.99M | -17.83M | -41.28M | 53.87M | -39.56M | -5.85M | 28.86M |
|
Free Cash Flow
|
| 3.55M | 11.96M | 10.92M | 1.13M | 11.88M | 6.17M | 10.77M | 0.76M | 18.25M | 12.16M | 11.76M | 3.26M | 28.77M | 22.31M | 5.90M | 0.38M | 23.37M | 35.32M | 4.85M | 6.36M | 38.18M | 48.25M | -9.19M | 11.00M | 50.17M | 21.22M | -1.76M | 13.62M | 46.05M | 51.26M | -3.33M | 16.27M | 29.52M | 21.64M | 28.97M | 4.76M | 16.11M | 16.49M | -2.40M | -117.72M | 34.32M | 49.27M | -9.66M | 9.06M | -64.72M | 43.06M | -36.96M | -8.86M | 31.31M | 26.32M | -29.51M | 0.51M | 30.89M | 53.51M | 6.20M | -56.26M | -4.23M | 50.22M | 0.70M | -58.23M | 34.07M |
|
Net Cash Flow
|
| 0.82M | 12.66M | -3.13M | -2.33M | 16.75M | 7.35M | -11.35M | -1.86M | -14.18M | 23.57M | 2.27M | -39.17M | 26.13M | 58.58M | -27.29M | -18.40M | 4.12M | -40.44M | 3.66M | -10.77M | 12.44M | 8.34M | 18.25M | -43.04M | 26.36M | 62.74M | -96.09M | -132.20M | -27.25M | 34.40M | -65.42M | 3.86M | 46.48M | 35.58M | 55.85M | 20.73M | 18.21M | 37.84M | 3.48M | -121.29M | 32.75M | 45.56M | -137.29M | -82.38M | 8.05M | 56.41M | -23.79M | -10.70M | 23.88M | 39.36M | -39.32M | -13.46M | 7.84M | 12.40M | 12.99M | -17.83M | -41.28M | 53.87M | -39.56M | -5.85M | 28.86M |