|
Net Income
|
7.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
-0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.04M | | | | 0.20M | 0.07M | -0.11M | -0.25M | -0.19M | -0.09M | -0.04M | | | | -0.02M | 0.13M | -0.06M | -0.18M | -0.05M | 0.07M | 0.01M | -0.01M | 0.09M | -0.04M | 0.03M | -0.13M | -0.05M | 0.11M | -0.07M | 0.15M | -0.10M | 0.20M | 0.13M | 0.21M | -8.72M | | 0.07M | | 19.89M | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.01M | -0.58M | -0.35M | -0.48M | -14.84M | -3.38M | -3.34M | -3.33M | -1.43M | -5.56M | -8.27M | -6.16M | 3.29M | -5.36M | -0.58M | -3.86M | -17.43M | -0.11M | -1.14M | 6.67M | -11.76M | -7.01M | 4.59M | -12.75M | 15.26M | 3.56M | -17.13M | 8.63M | -19.14M | 28.52M | -15.02M | -12.18M | 32.89M | 47.45M | -6.51M | 47.91M | 21.54M | 12.23M | 0.24M | -56.37M | -22.80M | -27.33M | -16.96M | -5.96M | -38.30M | 5.59M | -25.48M | 0.20M | -1.61M | -12.56M | -3.83M | -3.42M | -9.14M |
|
Change in Account Payables
|
702.00 | -1.50M | | | 0.12M | -0.11M | | | 0.14M | | | 0.01M | 0.05M | 0.41M | 0.06M | 0.66M | -0.48M | -0.25M | | | | | | | 7.48M | 7.47M | -14.95M | | | | -2.35M | 9.85M | 2.50M | 12.14M | -27.13M | 0.27M | -0.07M | 0.54M | 4.56M | -5.45M | | | 2.10M | -2.10M | 1.00M | -1.00M | | | | | | | |
|
Change in Accured Expenses
|
0.03M | 0.06M | 0.10M | 0.00M | 976.00 | 389.00 | 38.00 | 874.00 | 0.07M | -0.03M | 0.03M | -0.07M | 0.03M | -0.01M | 0.01M | -0.01M | -0.00M | 0.01M | 0.04M | -0.00M | -0.03M | 0.08M | 0.13M | -0.05M | 0.24M | -0.30M | 0.02M | 0.00M | 0.03M | -0.13M | -0.03M | 0.02M | 0.21M | -0.16M | 0.07M | -0.08M | 0.24M | -0.17M | 0.08M | -0.04M | -0.06M | -0.02M | 0.06M | -0.12M | 0.16M | 0.06M | 0.04M | -0.26M | 0.11M | -0.08M | 0.13M | 0.12M | 0.18M |
|
Other Working Capital Changes
|
0.01M | 0.09M | 0.17M | 0.05M | 1.00 | 1.00 | 0.01M | 0.00M | -0.07M | 0.04M | 0.26M | -0.26M | 0.04M | 0.23M | 0.29M | 0.19M | -0.39M | -0.79M | 0.50M | -0.13M | -0.29M | -0.10M | 0.35M | -0.21M | -0.13M | -0.02M | 0.35M | -0.55M | 0.14M | 0.08M | -0.21M | 0.14M | 0.05M | 741.00 | 37.00 | -0.00M | 0.00M | 925.00 | 0.01M | -0.01M | -342.00 | 0.01M | 0.05M | 0.03M | -0.04M | -0.04M | 0.01M | 0.20M | -0.18M | -0.03M | 0.03M | 0.06M | -0.10M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 4.03M | -1.63M | 5.46M | 13.27M | 21.93M | -1.37M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.83M | | | | -6.88M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
5.00M | 5.00M | 2.50M | 2.50M | 15.00M | 3.39M | 3.34M | 3.34M | 8.73M | 2.12M | 17.78M | -1.07M | 79.83M | -36.27M | 3.04M | 22.63M | 44.97M | 3.95M | -8.08M | 0.74M | 22.44M | -9.39M | 11.15M | 19.53M | 5.87M | -17.11M | 7.18M | 41.14M | -5.91M | -15.16M | -16.50M | 74.40M | 123.53M | -91.28M | 14.90M | -53.04M | -79.89M | -14.32M | 498.66M | 104.05M | -146.47M | -168.12M | -86.95M | -13.13M | 49.78M | -35.89M | -13.06M | -25.80M | 6.86M | -9.84M | -18.46M | 1.19M | 31.27M |
|
Net Equity Issued and Repurchased
|
72.19M | 1.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
4.99M | 4.42M | 2.20M | 2.06M | 0.16M | 0.01M | 0.00M | 0.01M | 7.30M | -3.44M | 9.51M | -5.59M | 83.12M | -41.08M | 3.38M | 17.85M | 27.54M | 3.84M | -9.22M | 20.28M | -2.18M | -16.41M | 15.74M | 6.78M | 11.24M | -12.46M | -13.83M | 54.92M | -12.10M | -13.38M | -31.52M | 62.22M | 145.91M | -33.31M | 8.83M | -36.45M | -27.46M | -2.09M | 498.90M | 47.68M | -169.27M | -195.45M | -103.91M | -19.09M | 11.48M | -30.30M | -38.54M | -25.61M | 5.24M | -22.39M | -19.79M | -1.09M | 6.92M |
|
Free Cash Flow
|
-0.01M | -0.58M | -0.35M | -0.48M | -14.84M | -3.38M | -3.34M | -3.33M | -1.43M | -5.56M | -8.27M | -6.16M | 3.29M | -5.36M | -0.58M | -3.86M | -17.43M | -0.11M | -1.14M | 6.67M | -11.76M | -7.01M | 4.59M | -12.75M | 15.26M | 3.56M | -17.13M | 8.63M | -19.14M | 28.52M | -15.02M | -12.18M | 32.89M | 47.45M | -6.51M | 47.91M | 21.54M | 12.23M | 0.24M | -56.37M | -22.80M | -27.33M | -16.96M | -5.96M | -38.30M | 5.59M | -25.48M | 0.20M | -1.61M | -12.56M | -3.83M | -3.42M | -9.14M |
|
Net Cash Flow
|
4.99M | 4.42M | 2.15M | 2.02M | 0.16M | 0.01M | 0.00M | 0.01M | 7.30M | -3.44M | 9.51M | -7.23M | 83.12M | -41.63M | 2.46M | 18.77M | 27.54M | 3.84M | -9.22M | 7.41M | 10.69M | -16.41M | 15.74M | 6.78M | 21.13M | -13.56M | -9.95M | 49.77M | -25.05M | 13.37M | -34.36M | 62.22M | 156.43M | -43.83M | 1.51M | -5.12M | -58.35M | -2.09M | 498.90M | 47.68M | -169.27M | -195.45M | -103.91M | -19.09M | 11.48M | -30.30M | -38.54M | -25.61M | 5.24M | -22.39M | -22.29M | -2.23M | 22.13M |