|
Net Income
|
1.74M | 4.91M | 4.58M | 2.21M | -1.69M | 0.82M | -0.88M | 8.01M | 2.02M | 6.84M | 6.22M | 6.48M | 2.63M | 7.65M | 9.56M | -0.63M | 1.94M | 8.75M | 3.52M | 6.85M | 6.47M | 5.69M | 1.98M | 11.85M | 8.58M | 4.81M | 5.55M | 5.10M | -2.32M | 7.11M | -2.78M | -18.18M | -0.79M | 1.21M | -15.00M | 23.02M | 4.79M | 5.19M | 14.15M | 3.73M | 22.68M | 11.84M | 14.57M | 10.53M | 16.16M | | | 13.15M | -8.21M | -10.38M | 3.48M | 5.20M | 2.00M | -0.81M | -1.97M | 5.96M | 4.15M | 16.75M | 23.52M | 25.21M | 16.87M | 20.08M |
|
Deferred Taxes
|
| -0.09M | 1.89M | 1.09M | 0.16M | 3.59M | 1.08M | -2.11M | 0.38M | -1.61M | 2.19M | -1.63M | 0.17M | -0.53M | 0.58M | -0.14M | -0.33M | 0.96M | 0.47M | -0.36M | -0.31M | 0.45M | 0.06M | -0.50M | -0.87M | -0.36M | -0.31M | -0.58M | 1.07M | -0.37M | -12.00M | -0.07M | 0.05M | -0.06M | 4.26M | -0.96M | 0.69M | 0.06M | -0.44M | 2.00M | -1.16M | -0.22M | -0.63M | -0.08M | -1.18M | 0.37M | -0.19M | 0.33M | 1.84M | 0.48M | 0.31M | -0.36M | -0.36M | 0.11M | 0.37M | -0.47M | 0.13M | 0.27M | 0.55M | 0.09M | -0.43M | -0.14M |
|
Gains from Investment Securities
|
1.97M | 2.46M | -0.05M | 0.37M | 4.32M | 2.46M | 5.13M | 2.31M | 1.53M | 1.31M | 1.71M | 1.34M | 1.25M | 0.35M | -0.52M | -0.09M | 2.03M | 0.35M | 0.84M | 1.05M | 0.39M | -0.75M | 1.25M | 0.47M | 0.72M | 1.02M | 0.32M | 2.55M | 1.10M | 0.56M | 1.50M | -0.92M | 1.52M | 3.46M | -8.86M | 18.10M | 1.57M | -0.37M | 2.69M | -10.70M | 6.49M | 3.27M | -8.02M | 2.47M | 4.24M | -1.57M | 0.28M | -0.08M | -8.38M | -2.36M | 0.63M | -0.33M | 2.50M | -1.24M | 2.24M | 2.11M | 0.74M | 1.88M | 0.26M | -0.47M | 1.54M | 1.27M |
|
Non-cash Items
|
| 2.59M | -4.41M | 3.94M | 5.06M | 7.76M | 3.88M | -8.14M | 1.33M | 3.43M | 5.25M | -4.56M | 12.23M | 8.03M | 3.98M | -4.65M | 5.18M | 15.34M | 14.12M | 2.47M | 18.40M | 8.66M | 17.67M | 0.40M | 6.68M | 13.98M | 8.18M | 15.25M | 26.37M | 11.15M | 21.11M | 29.77M | 25.33M | 22.52M | 18.92M | -11.57M | 4.95M | 22.06M | 13.77M | 7.08M | 14.55M | 8.59M | 18.10M | 19.35M | 13.14M | 6.00M | 13.00M | 7.60M | 22.45M | 25.29M | 13.73M | -5.88M | 11.74M | 13.78M | 4.57M | -1.14M | 17.53M | -4.01M | 4.20M | 0.54M | -4.73M | 2.27M |
|
Cash from Operations
|
| 7.50M | 10.16M | 6.14M | 3.36M | 8.58M | 3.00M | -0.13M | 3.36M | 10.27M | 11.47M | 1.92M | 14.86M | 15.69M | 13.55M | -5.29M | 7.11M | 24.09M | 18.60M | 9.33M | 24.86M | 14.35M | 19.65M | 12.25M | 15.26M | 18.79M | 13.73M | 20.36M | 24.05M | 18.26M | 18.33M | 11.59M | 24.54M | 23.72M | 3.92M | 11.45M | 9.74M | 27.25M | 27.92M | 10.81M | 37.23M | 20.43M | 32.67M | 29.88M | 29.30M | -0.71M | 18.27M | 20.75M | 14.24M | 14.91M | 17.21M | -0.68M | 13.74M | 12.97M | 2.60M | 4.82M | 21.68M | 12.74M | 28.20M | 25.75M | 12.13M | 22.35M |
|
Depreciation & Amortization (CF)
|
| 0.80M | 1.09M | 1.13M | 0.79M | 0.88M | 1.30M | 1.11M | 1.10M | 1.10M | 0.65M | 0.90M | 0.83M | 0.71M | 0.61M | 0.79M | 0.90M | 0.93M | 0.90M | 1.10M | 0.86M | 0.93M | 3.85M | 1.98M | 1.81M | 1.57M | 1.22M | 1.71M | 1.68M | 1.39M | 1.32M | 1.50M | 1.59M | 2.19M | 1.32M | 1.46M | 1.55M | 1.29M | 1.27M | 1.74M | 1.76M | 1.61M | 1.61M | 1.65M | 1.43M | 1.41M | 1.35M | 1.34M | 1.26M | 1.14M | 1.09M | 1.12M | 1.07M | 1.02M | 1.11M | 0.97M | 0.93M | 0.98M | 1.00M | 1.02M | 0.91M | 0.72M |
|
Change in Receivables
|
| 1.84M | -3.29M | 5.40M | 5.23M | -1.26M | -1.12M | 6.06M | 7.38M | 3.18M | -4.14M | 10.43M | 4.37M | -1.50M | -6.59M | 9.44M | 3.86M | 2.37M | -6.26M | 10.36M | 3.59M | -0.65M | -5.34M | 11.19M | 7.54M | 5.77M | -6.37M | 9.91M | 1.67M | -7.55M | -3.02M | 2.81M | 6.00M | -8.90M | -3.62M | 14.81M | 4.74M | -2.51M | -8.02M | 16.33M | 5.39M | -9.78M | -8.08M | 12.01M | 7.78M | -7.84M | -12.68M | 13.61M | 7.85M | -8.58M | -7.90M | 15.70M | 5.71M | -6.62M | -9.04M | 13.57M | 10.65M | -9.56M | -13.15M | 12.87M | 4.91M | -5.99M |
|
Change in Account Payables
|
| 9.31M | -4.57M | 17.07M | 21.30M | 11.22M | -9.92M | 9.08M | 18.84M | 8.90M | -10.66M | 11.30M | 17.76M | 5.60M | -15.00M | 15.06M | 19.35M | 5.65M | 2.57M | 10.94M | 17.23M | 4.50M | 7.27M | 18.93M | 22.60M | 5.41M | -10.38M | 22.77M | 21.01M | 6.07M | 20.16M | 50.89M | 20.07M | 32.35M | 34.69M | 21.85M | 8.76M | 19.25M | 5.14M | 32.13M | 20.67M | 19.46M | 20.08M | 40.29M | 22.47M | 25.40M | 27.46M | 16.78M | 12.20M | 1.52M | 12.92M | 32.03M | 14.78M | -7.14M | -17.91M | 34.73M | 19.44M | -6.71M | -34.39M | -28.36M | 51.42M | -12.59M |
|
Change in Accured Expenses
|
| 0.42M | 1.60M | -1.31M | 1.46M | -1.74M | 1.26M | -3.10M | -0.65M | 0.05M | -0.11M | -2.69M | 2.45M | 1.20M | 1.16M | -4.64M | 0.14M | 2.20M | 2.47M | -2.74M | 0.28M | 1.86M | 3.63M | -5.85M | 2.56M | 1.90M | 7.18M | -9.18M | 3.37M | 0.79M | 4.81M | -6.90M | 2.99M | 0.26M | 1.06M | -3.94M | 3.68M | 1.78M | 1.49M | -6.43M | 1.42M | 1.14M | 4.53M | -5.55M | -12.10M | -1.12M | -6.32M | 0.87M | -0.10M | -0.49M | -0.08M | 0.47M | -0.16M | -0.42M | -0.16M | -0.26M | -0.17M | -0.52M | -0.07M | 0.06M | -0.25M | -0.23M |
|
Change in Taxes
|
| 0.04M | -1.73M | 1.37M | -0.26M | -2.22M | -0.60M | -1.42M | 3.05M | | 1.62M | -0.77M | 3.87M | 0.75M | -4.85M | -0.31M | -0.02M | 1.76M | -1.58M | 1.73M | -2.45M | 0.96M | -1.15M | 4.57M | -3.73M | -1.18M | 0.72M | 0.94M | -2.97M | 1.04M | -8.83M | -8.15M | -0.53M | 0.03M | 0.56M | 2.87M | -0.80M | 1.19M | 15.85M | 0.79M | 4.11M | -9.38M | 1.32M | 2.15M | -3.08M | -2.34M | 1.07M | 3.43M | -5.07M | -2.50M | 0.93M | 0.75M | -0.14M | -0.07M | -0.13M | 0.83M | 0.95M | 3.95M | 2.73M | 6.11M | -12.51M | 1.64M |
|
Other Working Capital Changes
|
| -0.18M | -0.80M | 1.52M | -0.63M | -0.79M | 0.57M | 0.82M | -0.63M | 0.25M | -0.08M | 0.29M | -1.29M | -0.02M | 0.46M | -0.23M | -1.76M | 0.92M | 0.96M | 0.23M | -0.20M | 1.91M | 0.29M | 0.12M | 1.36M | -1.29M | -0.16M | -0.12M | 0.26M | -0.04M | 0.01M | -0.26M | 0.13M | -0.18M | 0.01M | -0.23M | -0.92M | -5.32M | 0.45M | -1.00M | -0.81M | 1.13M | 1.08M | -1.52M | -0.67M | 1.22M | 0.11M | -0.54M | -0.25M | -1.03M | 1.01M | -0.73M | -0.57M | 0.72M | 0.07M | -0.66M | 0.20M | -1.88M | 1.60M | -1.05M | 1.16M | -0.69M |
|
Capital Expenditures
|
| 0.17M | 0.09M | | | | | | | | 0.68M | 0.05M | 0.29M | 0.28M | 0.64M | 0.83M | 0.60M | 0.51M | 0.19M | 0.02M | -0.03M | 0.09M | 0.07M | 0.13M | 0.03M | 0.10M | 0.12M | 0.19M | 0.11M | 0.44M | 0.35M | 0.06M | 0.04M | 0.02M | -0.03M | -1.17M | 1.30M | 0.02M | 0.00M | 0.01M | -0.04M | 0.11M | 0.02M | -0.68M | -0.25M | 732.00 | -0.29M | -0.03M | -1.00 | | -1.00 | 0.04M | 3.00 | -2.00 | | | | | -743.00 | 100.00 | | 2.00 |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.02M | -495.00 | -0.08M | -0.68M | -0.05M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | 7.21M | | | | | | | | | | | | | | | | -0.68M | | | -1.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 23.51M | 17.51M | 30.49M | 1.74M | 69.26M | 21.38M | 25.74M | 33.52M | 27.52M | 28.72M | 17.79M | 33.67M | 23.11M | 59.32M | -83.31M | 14.10M | -14.03M | 3.86M | 19.92M | 13.09M | 23.29M | 10.45M | 19.57M | 35.51M | 9.33M | 18.18M | 20.30M | 22.26M | 33.30M | 23.69M | 24.10M | 32.70M | 27.82M | 20.65M | 24.09M | 17.48M | 46.89M | 30.65M | 58.69M | 11.69M | 50.48M | 51.23M | 69.59M | 41.61M | 29.71M | 24.96M | 23.30M | 20.57M | 16.48M | 15.41M | -29.18M | -4.99M | 75.49M | 16.96M | 30.92M | 21.35M | 28.03M | 36.31M | 23.25M | 24.15M | 67.30M |
|
Cash from Investing Activities
|
| -2.04M | -39.03M | -6.30M | -28.87M | 4.23M | -0.17M | 5.32M | 0.78M | 0.14M | -11.00M | 9.00M | -13.22M | -18.89M | -4.96M | -5.96M | -1.67M | -11.03M | -10.54M | -17.41M | -17.53M | -24.19M | -16.94M | -5.49M | -15.29M | -13.52M | -17.02M | -9.53M | -26.53M | -12.94M | -9.44M | -5.54M | -9.62M | -18.72M | -3.73M | 9.22M | -15.84M | -4.93M | -31.83M | -54.93M | -16.30M | -8.48M | -19.97M | 19.15M | -46.52M | -9.54M | -25.29M | -17.78M | -55.32M | -7.95M | -17.45M | 1.41M | -9.65M | -9.67M | 1.20M | -3.82M | -12.13M | -6.74M | -25.35M | -14.92M | -18.78M | -37.18M |
|
Cash from Financing Activities
|
| -2.86M | 32.48M | 1.29M | 11.72M | -3.58M | -2.49M | -2.45M | -2.08M | -8.41M | -0.71M | -6.79M | -0.57M | 1.01M | -3.74M | 0.76M | -2.04M | -2.63M | -3.48M | 0.41M | 1.66M | -2.14M | 0.50M | -2.47M | -2.70M | -2.84M | -4.26M | -1.76M | -2.33M | -2.62M | -2.59M | -3.10M | -2.07M | -3.40M | -2.85M | -28.67M | -2.56M | -2.99M | -2.04M | 47.08M | -1.43M | 4.15M | 2.51M | -49.73M | 2.83M | -8.84M | -4.17M | -4.61M | 6.82M | -2.11M | -1.30M | -3.02M | -2.18M | -4.33M | -3.72M | -4.99M | -5.13M | -1.58M | 21.42M | 0.56M | -0.23M | -4.04M |
|
Dividends Paid - Common
|
| 2.87M | 2.94M | 2.87M | 3.00M | 3.00M | 3.12M | 3.00M | 3.07M | 3.07M | 3.14M | 3.07M | 3.22M | 3.24M | 3.51M | 3.30M | 3.40M | 3.42M | 3.62M | 3.48M | 3.60M | 3.68M | 3.74M | 3.43M | 3.51M | 3.56M | 3.70M | 3.63M | 3.72M | 3.73M | 3.96M | 3.85M | 3.93M | 3.93M | 4.05M | 3.95M | 4.03M | 4.05M | 4.19M | 4.08M | 4.26M | 4.27M | 4.73M | 4.44M | 4.84M | 4.90M | 5.39M | 4.92M | 5.09M | 5.24M | 5.26M | 5.30M | 5.50M | 5.54M | 5.55M | 5.58M | 5.67M | 5.68M | 5.77M | 6.04M | 6.49M | 6.56M |
|
Change in Cash
|
| 2.61M | 3.61M | 1.13M | -13.78M | 9.22M | 0.34M | 2.74M | 2.05M | 2.00M | -0.24M | 4.13M | 1.07M | -2.20M | 4.84M | -10.48M | 3.41M | 10.43M | 4.58M | -7.67M | 8.99M | -11.97M | 3.21M | 4.29M | -2.73M | 2.43M | -7.54M | 9.07M | -4.82M | 2.70M | 6.29M | 2.96M | 12.86M | 1.61M | -2.66M | -7.99M | -8.66M | 19.32M | -5.95M | 2.96M | 19.50M | 16.10M | 15.22M | -0.70M | -14.39M | -19.10M | -11.20M | -1.63M | -34.26M | 4.85M | -1.54M | -2.29M | 1.91M | -1.03M | 0.07M | -3.99M | 4.42M | 4.43M | 24.28M | 11.39M | -6.88M | -18.87M |
|
Free Cash Flow
|
| 7.33M | 10.07M | 6.14M | 3.36M | 8.58M | 3.00M | -0.13M | 3.36M | 10.27M | 10.79M | 1.87M | 14.57M | 15.40M | 12.91M | -6.12M | 6.52M | 23.58M | 18.41M | 9.30M | 24.89M | 14.26M | 19.58M | 12.11M | 15.23M | 18.69M | 13.61M | 20.16M | 23.94M | 17.82M | 17.98M | 11.53M | 24.49M | 23.70M | 3.95M | 12.63M | 8.44M | 27.23M | 27.92M | 10.80M | 37.26M | 20.32M | 32.66M | 30.56M | 29.55M | -0.71M | 18.56M | 20.78M | 14.24M | 14.91M | 17.21M | -0.73M | 13.74M | 12.97M | 2.60M | 4.82M | 21.68M | 12.74M | 28.20M | 25.75M | 12.13M | 22.35M |
|
Net Cash Flow
|
| 2.61M | 3.61M | 1.13M | -13.78M | 9.22M | 0.34M | 2.74M | 2.05M | 2.00M | -0.24M | 4.13M | 1.07M | -2.20M | 4.84M | -10.48M | 3.41M | 10.43M | 4.58M | -7.67M | 8.99M | -11.97M | 3.21M | 4.29M | -2.73M | 2.43M | -7.54M | 9.07M | -4.82M | 2.70M | 6.29M | 2.96M | 12.86M | 1.61M | -2.66M | -7.99M | -8.66M | 19.32M | -5.95M | 2.96M | 19.50M | 16.10M | 15.22M | -0.70M | -14.39M | -19.10M | -11.20M | -1.63M | -34.26M | 4.85M | -1.54M | -2.29M | 1.91M | -1.03M | 0.07M | -3.99M | 4.42M | 4.43M | 24.28M | 11.39M | -6.88M | -18.87M |