|
Net Income
|
0.50M | -0.27M | -1.19M | -0.40M | -10.34M | 1.97M | 0.63M | 2.04M | 2.27M | 0.73M | 5.00M | -1.06M | 1.85M | 1.45M | 2.32M | 3.90M | -7.23M | 5.19M | -4.58M | 5.26M | 5.64M | 7.26M | 8.45M | 8.94M | 12.88M | -17.33M | 13.41M | 13.37M | 13.59M | 15.48M | 15.58M | 15.42M | 15.30M | 17.57M | 13.08M | | | | | | | | | | 10.42M | 33.28M | | | 67.90M | 74.93M |
|
Share-based Compensation
|
| | | | | | 0.20M | 0.40M | 0.30M | 0.40M | 0.42M | 0.43M | 0.40M | 0.30M | 0.34M | 0.54M | 0.60M | 0.66M | 0.62M | 0.90M | 0.92M | 0.99M | 1.03M | 0.99M | 1.15M | 0.98M | 0.98M | 0.88M | 0.96M | 0.97M | 0.98M | 1.58M | 1.81M | 1.80M | 5.63M | 1.52M | 1.39M | 1.38M | 1.50M | 0.94M | 0.92M | 1.52M | 1.82M | 2.12M | 1.41M | 1.14M | 1.46M | 3.91M | 3.03M | 2.49M |
|
Gains from Investment Securities
|
| -0.02M | -0.18M | | | | 5.84M | 11.08M | -11.08M | 0.14M | 0.80M | | | 4.02M | 0.12M | 0.15M | 1.34M | | | 0.60M | 0.68M | | | 1.50M | 1.03M | | | 1.99M | | | 0.01M | 1.33M | 0.00M | | | 2.77M | 1.70M | | | 1.48M | | | 0.30M | 2.48M | 6.52M | 43.00M | | 3.33M | 26.68M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 1.21M | -1.21M | 0.33M | | | | | 0.90M | | 9.51M | | | | | | | 16.70M | | | | | | | | | | 59.68M | 1.70M | 12.32M | 5.39M | 1.89M | 21.39M | 8.23M | 4.79M | 2.74M | 25.71M | 8.42M | 5.35M | | | 0.45M |
|
Cash from Operations
|
| 8.85M | 4.73M | 4.32M | 3.24M | 9.80M | 4.55M | 11.05M | 4.53M | 13.45M | 11.22M | 14.99M | 13.12M | 21.40M | 14.92M | 20.17M | 24.73M | 22.03M | 21.87M | 22.06M | 20.06M | 30.27M | 26.97M | 30.07M | 31.66M | 33.42M | 31.14M | 36.52M | 31.42M | 40.44M | 37.35M | 33.95M | 36.61M | 47.81M | 38.51M | 34.58M | 33.72M | 42.37M | 33.74M | 35.12M | 31.87M | 45.11M | 42.67M | 48.82M | 52.98M | 67.25M | 75.21M | 71.38M | 100.78M | 100.91M |
|
Amortization of Deferred Charges
|
0.17M | 0.17M | 0.20M | 0.20M | 0.30M | 0.50M | 0.55M | 0.55M | 0.60M | 0.50M | 0.55M | 0.60M | 0.60M | 0.60M | 0.54M | 0.60M | 0.60M | 0.50M | 0.48M | 0.50M | 0.50M | 0.50M | 0.48M | 0.54M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.53M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.54M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.97M | 0.91M | 0.98M | 1.12M |
|
Depreciation & Amortization (CF)
|
5.80M | 5.97M | 6.06M | 6.20M | 6.07M | 5.36M | 5.37M | 5.60M | 5.68M | 5.82M | 7.04M | 7.29M | 7.90M | 8.25M | 8.54M | 9.08M | 9.34M | 9.75M | 11.01M | 11.58M | 11.30M | 11.36M | 11.54M | 11.91M | 13.45M | 13.44M | 13.08M | 13.18M | 13.25M | 13.10M | 13.29M | 13.49M | 13.84M | 13.97M | 14.07M | 13.59M | 12.56M | 12.26M | 11.94M | 12.25M | 12.72M | 13.03M | 13.23M | 13.46M | 13.86M | 14.01M | 15.56M | 17.86M | 21.21M | 26.69M |
|
Change in Receivables
|
| -0.01M | 0.00M | -0.01M | 1.85M | 1.03M | -0.60M | -0.32M | -1.95M | 5.22M | -0.62M | -0.12M | 1.86M | 1.50M | 0.16M | 1.96M | 1.45M | 3.53M | 2.48M | 0.15M | 2.68M | 2.66M | -1.70M | 1.22M | 0.87M | 3.95M | 0.24M | -0.34M | -0.47M | 0.26M | -0.28M | 0.10M | -0.01M | 1.68M | -1.21M | -0.34M | -0.24M | -0.07M | 0.04M | 0.03M | -0.05M | 0.00M | 0.02M | 0.01M | 0.70M | -0.20M | 0.29M | 0.79M | -1.36M | 1.33M |
|
Change in Accured Expenses
|
| 3.16M | -0.76M | -1.51M | 6.20M | 3.26M | -2.79M | 2.40M | -3.41M | 5.43M | -2.18M | 1.01M | -0.99M | 5.77M | -2.87M | 1.89M | -0.10M | 3.42M | 0.07M | -2.58M | -2.36M | 6.00M | -2.51M | 2.39M | -2.15M | 3.61M | -1.15M | 0.48M | -2.74M | 4.87M | 1.18M | -2.45M | -0.71M | 10.55M | -1.33M | -2.04M | -2.04M | 9.52M | -6.49M | -0.50M | -3.12M | 7.81M | -1.77M | 1.86M | 2.41M | 12.25M | 7.53M | -4.32M | 7.58M | 9.06M |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.04M | 0.83M | 2.33M | 0.41M | 0.07M | 11.48M | 12.32M | 0.66M | 66.30M | 13.91M | 0.06M | 0.06M | 0.06M | 0.06M | 0.22M | 0.89M | 0.14M | 0.14M | 5.14M | 15.14M | 0.14M | 0.42M | 10.82M | | | 0.10M | 4.41M | 4.58M | 5.28M | 0.33M |
|
Capital Expenditures
|
| 5.67M | -1.31M | 12.68M | 6.33M | 0.07M | 6.66M | 17.50M | 16.15M | 197.85M | 0.96M | 68.00M | 76.15M | 41.13M | 95.94M | 54.57M | 42.07M | 125.82M | -221.72M | 47.10M | 0.21M | 28.31M | -68.39M | 0.45M | -0.38M | 1.16M | 2.12M | 2.35M | 3.78M | -0.41M | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| 0.16M | 0.13M | | | | | | | | | | | | 2.85M | | | | | 13.00M | | | | 0.13M | | 0.09M | 3.28M | 2.13M | | 0.06M | 4.42M | 6.81M | | | 0.14M | 0.96M | | 33.16M | 11.03M | 3.23M | 11.23M | | 1.85M | 0.05M | 0.09M | 4.94M | 8.86M | 44.40M | | |
|
Divestments
|
| | | | | | | 3.95M | | | | | | | | | | | | | | | | | 2.20M | | | 2.33M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -9.37M | -5.14M | -12.68M | -6.33M | -0.32M | -34.26M | -18.14M | -17.38M | -196.35M | -2.78M | -83.77M | -60.63M | -46.80M | -93.43M | -55.47M | -38.83M | -122.64M | -85.62M | -35.11M | -3.98M | -32.89M | -43.08M | -66.18M | -231.02M | -28.75M | 9.94M | -24.30M | 49.62M | -3.26M | -63.64M | -133.30M | -11.74M | -36.92M | -10.67M | -24.07M | -101.57M | -16.11M | 14.36M | -0.82M | -175.83M | -55.66M | -35.51M | -123.24M | -345.40M | -359.45M | -685.60M | -35.91M | -789.40M | -75.74M |
|
Other financing activities
|
| | | | 146.98M | 0.34M | 0.15M | 0.01M | 0.12M | 1.97M | 0.19M | 1.32M | 0.01M | 0.02M | | | 5.51M | 0.54M | 0.02M | | | | | 4.39M | 0.14M | | | 0.09M | 0.31M | | -0.40M | 0.20M | 5.38M | 8.49M | 0.03M | | | | 5.36M | 0.02M | | 1.05M | 0.88M | 0.44M | 0.13M | 0.63M | 18.61M | 1.41M | 5.48M | 0.23M |
|
Long-Term Debt Issuances
|
| | 48.70M | | | | | | 35.00M | 10.00M | | 100.00M | 15.00M | 35.00M | 105.00M | 45.00M | 255.00M | | -62.00M | 60.00M | | | 5.00M | 200.00M | | 35.00M | 8.00M | 15.00M | | | 50.00M | 120.00M | 280.00M | | | 25.00M | 100.00M | 20.00M | 15.00M | 10.00M | 145.00M | 30.00M | | | 75.00M | | | 425.00M | 100.00M | 125.00M |
|
Long-Term Debt Repayments
|
| | | | | | | 0.69M | 0.67M | 1.16M | 0.67M | 95.02M | | | 109.98M | 113.00M | 45.00M | | 10.00M | 25.00M | 50.00M | 60.00M | | 95.00M | 150.00M | 20.00M | 13.00M | | 75.00M | | | | | 20.00M | | | | 45.00M | 70.00M | | | | | | | | | | | 125.00M |
|
Short-Term Debt issuances
|
| -0.86M | -0.89M | -1.85M | -65.01M | -0.64M | -0.66M | -0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| 2.38M | -23.90M | | | -4.36M | | | | 163.47M | 0.10M | 106.03M | -0.14M | 2.90M | 92.01M | 108.17M | 63.95M | | -0.09M | -0.01M | 48.20M | 84.08M | 49.34M | 47.89M | 148.15M | -0.08M | -0.04M | | | | | 16.19M | 6.75M | | | | | | 47.24M | -0.50M | -0.13M | 319.66M | 315.41M | 269.79M | 302.45M | 493.64M | 487.01M | 15.56M | 349.72M | 706.36M |
|
Dividends Paid - Common
|
| | | | | | 33.00M | 3.95M | 5.05M | 5.09M | 11.46M | 7.70M | 9.84M | 9.85M | 13.24M | 11.07M | 13.42M | 14.05M | 17.01M | 15.61M | 16.22M | 17.20M | 20.91M | 20.01M | 21.51M | 21.50M | 25.36M | 23.93M | 23.93M | 23.93M | 26.45M | 25.63M | 25.71M | 25.71M | 27.67M | 26.66M | 26.68M | 26.68M | 27.93M | 27.74M | 27.74M | 32.40M | 41.32M | 41.19M | 44.72M | 49.72M | 67.58M | 63.05M | 67.10M | 74.81M |
|
Cash from Financing Activities
|
| 0.57M | 0.48M | 8.39M | 82.52M | -0.97M | -33.82M | -4.64M | 29.16M | 165.10M | -9.07M | 61.98M | 52.50M | 27.64M | 74.13M | 29.09M | 47.88M | 80.35M | 55.85M | 20.34M | -18.71M | 6.80M | 37.16M | 213.66M | -12.37M | -1.55M | -26.50M | -8.61M | -99.19M | -23.88M | 26.11M | 110.90M | 255.62M | -304.13M | -25.66M | -3.82M | 71.53M | -51.66M | -39.78M | -19.41M | 117.03M | 12.89M | 283.80M | 231.15M | 336.38M | 174.17M | 447.11M | 383.22M | 361.84M | 381.24M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M |
|
Change in Cash
|
| 0.05M | 0.06M | 0.03M | 79.42M | 8.50M | -63.52M | -11.73M | 16.31M | -17.81M | -0.63M | -6.80M | 4.98M | 2.23M | -4.38M | -6.22M | 33.78M | -20.26M | -7.90M | 7.29M | -2.63M | 4.18M | 21.05M | 177.56M | -211.72M | 3.12M | 14.58M | 3.61M | -18.14M | 13.30M | -0.18M | 11.55M | 280.49M | -293.24M | 2.18M | 6.69M | 3.68M | -25.41M | 8.32M | 14.89M | -26.93M | 2.34M | 290.96M | 156.72M | 43.96M | -118.03M | -163.28M | 418.69M | -326.46M | 406.43M |
|
Free Cash Flow
|
| 3.17M | 6.04M | -8.36M | -3.10M | 9.73M | -2.11M | -6.44M | -11.62M | -184.41M | 10.25M | -53.01M | -63.03M | -19.73M | -81.03M | -34.40M | -17.34M | -103.79M | 243.58M | -25.04M | 19.85M | 1.96M | 95.36M | 29.62M | 32.05M | 32.26M | 29.02M | 34.17M | 27.65M | 40.85M | 37.35M | 33.95M | 36.61M | 47.81M | 38.51M | 34.58M | 33.72M | 42.37M | 33.74M | 35.12M | 31.87M | 45.11M | 42.67M | 48.82M | 52.98M | 67.25M | 75.21M | 71.38M | 100.78M | 100.91M |
|
Net Cash Flow
|
| 0.05M | 0.06M | 0.03M | 79.42M | 8.50M | -63.52M | -11.73M | 16.31M | -17.81M | -0.63M | -6.80M | 4.98M | 2.23M | -4.38M | -6.22M | 33.78M | -20.26M | -7.90M | 7.29M | -2.63M | 4.18M | 21.05M | 177.56M | -211.72M | 3.12M | 14.58M | 3.61M | -18.14M | 13.30M | -0.18M | 11.55M | 280.49M | -293.24M | 2.18M | 6.69M | 3.68M | -25.41M | 8.32M | 14.89M | -26.93M | 2.34M | 290.96M | 156.72M | 43.96M | -118.03M | -163.28M | 418.69M | -326.78M | 406.41M |