|
Net Income
|
-0.24M | -2.54M | 0.20M | 0.23M | -1.01M | 0.37M | -0.11M | 0.45M | 0.60M | 1.18M | 1.16M | -0.21M | 0.65M | 1.50M | -18.42M | -3.27M | 0.22M | 0.87M | -24.60M | 1.62M | -0.50M | -0.77M | 12.96M | -22.33M | 3.50M | 1.32M | 12.14M | 1.30M | -0.92M | 0.43M | -0.56M | -3.48M | -1.20M | -3.13M | -12.05M | 1.01M | 0.30M | -0.40M | -4.90M | 0.21M | -0.31M | 0.26M | -1.45M | 0.53M | 0.04M | 1.80M |
|
Share-based Compensation
|
| | | | | | | 0.20M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | -0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | 0.19M | 0.35M | 1.36M | -0.89M | -0.14M | 0.38M | 0.96M | 18.11M | -0.90M | 0.09M | 0.33M | 21.80M | 0.76M | -0.16M | 0.54M | -11.22M | 7.40M | 1.29M | 0.60M | -10.67M | 0.46M | -0.30M | 0.17M | -0.70M | -1.22M | -0.09M | -0.26M | 13.43M | 0.34M | 0.10M | -0.76M | 4.45M | 0.40M | 0.11M | 0.55M | 2.06M | 0.18M | 0.01M | 0.37M |
|
Cash from Discontinued Operations
|
5.60M | -0.09 | 0.01 | 24.27M | 2.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
2.53M | | | | | 0.96M | -0.34M | 1.86M | | | -5.47M | -0.44M | -0.03M | 0.17M | -1.77M | -4.88M | -2.04M | -2.07M | 1.10M | 3.05M | 2.22M | 0.97M | 0.11M | -6.38M | 0.60M | 0.28M | 3.92M | -1.39M | | 0.07M | | | -0.86M | | | | | | -0.02M | | -0.56M | | | | -0.18M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | 0.67M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
0.20M | -0.48M | 0.08M | | | | | 0.08M | -0.00M | 0.06M | 0.03M | -0.02M | 0.05M | 0.17M | 0.04M | -0.01M | -0.07M | 0.10M | 0.01M | -0.02M | -0.01M | -0.16M | 0.16M | -0.53M | -0.03M | 0.04M | -0.03M | 0.01M | 0.00M | 0.03M | -0.02M | -0.02M | -0.04M | 0.03M | 0.00M | -0.00M | 0.09M | 0.14M | 0.07M | -0.02M | -0.04M | 0.14M | 0.03M | -0.01M | -0.06M | -0.02M |
|
Cash from Operations
|
5.60M | 6.56M | 6.51M | 5.60M | 2.63M | | | -1.76M | 0.66M | 1.63M | 3.17M | 0.27M | 1.34M | 1.61M | 3.11M | 3.03M | 3.00M | 1.49M | -1.15M | -1.37M | -0.83M | 0.18M | 2.03M | -3.57M | 0.92M | 2.80M | 1.14M | 0.11M | 1.60M | 1.79M | 2.04M | -0.38M | 2.15M | 2.94M | 0.77M | -1.86M | 1.93M | 2.51M | -0.88M | -1.02M | 1.19M | -1.12M | 4.15M | -3.12M | 1.79M | 2.14M |
|
Depreciation & Amortization (CF)
|
| | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Change in Accured Expenses
|
-0.19M | 0.23M | -0.01M | | | | | -1.23M | 0.34M | 0.01M | 0.32M | -0.94M | 0.29M | -0.03M | 0.26M | -0.54M | 0.39M | 0.53M | -0.05M | -0.86M | 0.46M | 0.03M | 0.11M | -0.85M | 0.27M | 0.01M | 0.02M | -0.80M | 0.32M | 0.38M | 1.39M | -2.16M | 0.45M | 0.47M | 1.38M | -2.21M | 0.36M | 0.33M | 1.66M | -1.93M | 0.88M | 0.75M | 0.52M | -2.08M | 1.02M | 0.86M |
|
Change in Taxes
|
| | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.01M | | | | -0.00M | | | | | | | -0.01M | 1.00 | -0.02M | | -0.02M | 1.00 | -1.00 | 1.00 | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| 31.49M | 0.00M | 4.58M | | 0.37M | 114.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
82.54M | -1.52M | 10.69M | -36.94M | 21.60M | | | -26.70M | -0.96M | -22.20M | 0.50M | 3.17M | -16.26M | -55.19M | -13.31M | 0.27M | 18.38M | -28.63M | 0.85M | 3.17M | 1.08M | 48.63M | -54.69M | 155.52M | -1.39M | -20.45M | 8.30M | -9.07M | 3.36M | 4.35M | 2.71M | 3.00M | 14.36M | -8.27M | -1.47M | 0.91M | -19.05M | -23.57M | -5.34M | 3.54M | 2.09M | -29.53M | -6.58M | 2.87M | 13.06M | 4.06M |
|
Other financing activities
|
339.16M | 339.25M | 339.30M | 319.19M | 1.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
926.06M | 320.80M | 292.32M | 105.24M | 120.84M | | | 211.63M | 212.86M | 287.84M | 329.26M | 184.78M | 303.52M | 274.10M | 265.76M | 439.40M | 409.40M | 384.29M | 324.81M | 348.76M | 225.81M | 285.62M | 340.46M | 361.39M | 69.17M | 70.89M | 37.10M | 74.80M | 42.23M | 78.93M | 97.32M | 102.47M | 67.00M | 99.25M | 123.11M | 102.28M | 143.07M | 135.56M | 241.42M | 177.01M | 175.74M | 176.94M | 293.32M | 285.10M | 196.53M | 162.09M |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Shares Issued
|
| | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | -0.05M | | | | | | | | | | 0.07M | 0.07M | 0.02M | 0.00M | | 2.28M | | | | | | | | 1.57M | 0.19M | 0.38M | 0.07M | 0.36M | 0.24M | | | 0.01M | | | | | | | | |
|
Dividends Paid - Common
|
| | | | -1.88M | 4.07M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-73.96M | -22.89M | -8.35M | 22.83M | -25.43M | | | 25.56M | 0.93M | 22.27M | -4.16M | -3.78M | 16.58M | 52.74M | 12.81M | -6.16M | -18.47M | 28.25M | -3.37M | -1.25M | 1.51M | -48.46M | 56.16M | -157.60M | -0.59M | 19.06M | -5.62M | 8.06M | -1.80M | -9.76M | -4.48M | -4.45M | -17.97M | 6.20M | 0.08M | -0.73M | 17.60M | 20.71M | 5.48M | -2.31M | -1.73M | 30.14M | 4.15M | -1.68M | -13.77M | -1.79M |
|
Change in Cash
|
14.44M | -17.29M | 9.96M | -8.38M | -1.24M | | | -2.90M | 0.63M | 1.70M | -0.49M | -0.33M | 1.67M | -0.84M | 2.60M | -2.87M | 2.91M | 1.11M | -3.66M | 0.55M | 1.75M | 0.35M | 3.49M | -5.65M | -1.06M | 1.42M | 3.82M | -0.90M | 3.16M | -3.62M | 0.27M | -1.83M | -1.45M | 0.87M | -0.63M | -1.68M | 0.48M | -0.36M | -0.74M | 0.20M | 1.55M | -0.52M | 1.72M | -1.92M | 1.08M | 4.40M |
|
Free Cash Flow
|
5.61M | 6.56M | 6.51M | 5.60M | 2.63M | | | -1.76M | 0.66M | 1.63M | 3.17M | 0.28M | 1.34M | 1.63M | 3.11M | 3.04M | 3.00M | 1.49M | -1.15M | -1.37M | -0.83M | 0.18M | 2.03M | -3.57M | 0.92M | 2.80M | 1.14M | 0.11M | 1.60M | 1.79M | 2.04M | -0.39M | 2.15M | 2.91M | 0.77M | -1.86M | 1.93M | 2.51M | -0.88M | -1.02M | 1.19M | -1.12M | 4.15M | -3.12M | 1.79M | 2.14M |
|
Net Cash Flow
|
14.18M | -17.85M | 8.84M | -8.52M | -1.20M | | | -2.90M | 0.63M | 1.70M | -0.49M | -0.33M | 1.67M | -0.84M | 2.60M | -2.87M | 2.91M | 1.11M | -3.66M | 0.55M | 1.75M | 0.35M | 3.49M | -5.65M | -1.06M | 1.42M | 3.82M | -0.90M | 3.16M | -3.62M | 0.27M | -1.83M | -1.45M | 0.87M | -0.63M | -1.68M | 0.48M | -0.36M | -0.74M | 0.20M | 1.55M | -0.52M | 1.72M | -1.92M | 1.08M | 4.40M |