|
Net Income
|
-3.17M | -3.48M | -4.05M | 21.94M | -3.96M | -4.14M | -4.44M | -5.37M | -5.20M | 19.81M | -5.14M | 99.01M | 68.79M | 1.56M | 2.55M | 45.66M | 1.46M | -0.21M | -3.45M | -8.06M | -12.52M | -16.63M | 73.40M | 11.69M | 12.55M | 20.29M | 27.42M | 26.01M | 4.14M | 7.04M | 9.19M | 13.44M | -6.00M | -14.27M | -29.34M | -8.33M | -36.27M | -24.02M | -24.46M | -30.11M | -33.59M | -31.70M | -26.33M | -28.99M | -37.66M | -39.06M | -28.11M | -33.41M | -31.16M | -22.66M | -28.63M | -22.29M | -22.64M | -18.25M | -18.59M |
|
Share-based Compensation
|
0.06M | 0.10M | 0.24M | 0.28M | 0.26M | 0.24M | 0.29M | 0.36M | 0.75M | 0.78M | 0.80M | 1.03M | 1.43M | 1.58M | 1.80M | 1.99M | 2.38M | 2.47M | 2.51M | 3.27M | 3.49M | 3.10M | 3.21M | 4.12M | 3.59M | 4.03M | 4.11M | 5.84M | 4.71M | 4.16M | 4.51M | 5.10M | 4.98M | 4.75M | 4.75M | 4.88M | 5.28M | 5.47M | 5.35M | 6.06M | 6.47M | 7.60M | 6.83M | 7.14M | 7.36M | 7.00M | 6.72M | 8.10M | 5.56M | 5.42M | 7.72M | 5.67M | 4.69M | 4.18M | 4.03M |
|
Deferred Taxes
|
| | | | | | | | | | 0.02M | 11.49M | 0.38M | -0.79M | -0.05M | 0.38M | -1.10M | 1.26M | -2.84M | -1.91M | -3.53M | -3.80M | 7.59M | 2.66M | 0.13M | -0.44M | -0.49M | -0.92M | 0.12M | -1.15M | -1.19M | 0.66M | -1.88M | -3.14M | 14.97M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | | 0.03M | 0.03M | 0.03M | | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.07M | 0.07M | 0.07M | 0.12M | 0.12M | 0.12M | 0.12M | 0.14M | 0.14M | 0.15M | 0.15M |
|
Gains from Investment Securities
|
| | 1.77M | | 1.69M | 1.69M | 1.58M | 1.85M | 1.41M | 1.41M | | 0.07M | 22.00M | 17.50M | -34.74M | 2.07M | 0.00M | 3.40M | -1.41M | 2.37M | 2.33M | | 1.30M | 2.72M | 2.72M | | 12.42M | 3.06M | 4.23M | | 9.67M | 3.44M | 3.31M | 3.26M | 5.17M | 1.91M | 0.61M | 0.54M | 0.26M | 15.56M | | 7.42M | 0.93M | 0.82M | 2.91M | | 0.08M | 0.18M | 22.43M | 0.36M | 0.98M | 6.00M | 0.55M | 0.10M | |
|
Non-cash Items
|
| | 19.91M | | 22.61M | 21.67M | 28.13M | 1.21M | 0.74M | 38.82M | 33.57M | 0.74M | 19.11M | 37.52M | 25.09M | 0.84M | 0.81M | 0.84M | 7.37M | 1.04M | 9.47M | 1.26M | 37.82M | 68.27M | 125.04M | 212.10M | 129.12M | 90.50M | 1.72M | 1.85M | 57.34M | 58.64M | 1.98M | 2.02M | 21.86M | 16.23M | 2.31M | 17.65M | 49.17M | 2.42M | 2.50M | 2.54M | 28.78M | 17.65M | 2.80M | 2.92M | | 0.46M | 9.27M | 4.19M | 1.42M | 3.46M | 3.65M | 0.09M | 4.04M |
|
Cash from Operations
|
| -3.83M | -1.70M | 9.04M | 10.03M | -5.92M | -2.50M | -5.87M | -4.13M | 35.11M | -4.93M | -5.61M | 98.86M | -14.20M | -2.38M | 29.99M | 10.05M | -2.11M | -2.13M | 3.15M | -3.00M | -4.80M | 57.31M | 4.41M | -7.58M | 4.05M | 28.34M | 30.25M | 30.09M | 2.53M | 8.54M | 12.36M | 14.67M | -4.49M | -15.46M | -14.89M | -4.58M | -29.51M | -21.02M | -13.27M | -26.38M | -29.60M | -15.53M | -35.64M | -13.78M | -32.13M | -21.60M | -24.99M | -28.60M | -14.78M | -10.40M | -16.80M | -13.49M | 17.51M | -6.49M |
|
Amortizatization of Intangibles
|
| -0.23M | -0.23M | -0.20M | -0.20M | -0.30M | -0.56M | -0.64M | -0.57M | -0.43M | -0.48M | -0.47M | -0.56M | -0.62M | -0.59M | -0.56M | -0.45M | -0.29M | -0.21M | -0.19M | -0.22M | -0.16M | -0.14M | -0.09M | -0.02M | 0.35M | 0.60M | 0.98M | 1.24M | 1.28M | 0.85M | 0.33M | 0.05M | -0.28M | -0.40M | -0.43M | -0.53M | -0.56M | -0.60M | -0.55M | -0.38M | -0.19M | -0.05M | 0.34M | 1.01M | 1.45M | 0.06M | -0.27M | -0.03M | 0.23M | 1.20M | -0.63M | -0.82M | -0.01M | 0.96M |
|
Amortization of Deferred Charges
|
| | | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | -0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.07M | 0.07M | 0.08M | 0.09M | 0.11M | 0.13M | 0.14M | 0.17M | 0.20M | 0.34M | 0.43M | 0.43M | 0.46M | 0.49M | 0.53M | 0.55M | 0.56M | 0.59M | 0.61M | 0.66M | 0.66M | 0.68M | 0.80M | 0.89M | 0.89M | 0.90M | 0.92M | 0.92M | 0.91M | 0.87M | 0.83M | 0.82M | 0.81M | 0.78M | 0.82M | 0.72M | 0.66M | 0.51M | 0.54M | 0.65M | 0.67M | 0.64M | 0.62M | 0.59M | 0.48M | 0.89M | 1.20M | 1.21M | 1.28M |
|
Change in Receivables
|
| 1.89M | -0.92M | 13.28M | -13.66M | 0.21M | -0.07M | -0.53M | 0.72M | -0.60M | 1.32M | 74.90M | -69.55M | 4.64M | 3.56M | 2.58M | -4.87M | 0.97M | -1.14M | -2.42M | -1.46M | -1.45M | 3.10M | 12.49M | 20.94M | 13.21M | 9.94M | 2.68M | -30.25M | 4.74M | 6.95M | 1.26M | -24.95M | -8.97M | 4.84M | 8.25M | -11.61M | 1.49M | 1.95M | 4.07M | -8.93M | 0.76M | 0.84M | 2.27M | -4.79M | 1.10M | -10.28M | -0.44M | -0.42M | 0.42M | -1.53M | 1.07M | -0.93M | 1.54M | -1.45M |
|
Change in Account Payables
|
| 0.05M | 0.83M | 0.44M | -0.91M | -0.15M | 0.73M | -0.65M | 0.96M | -0.51M | 0.59M | -1.30M | 1.78M | -0.82M | -0.21M | 0.15M | 1.01M | -0.48M | 0.77M | -1.29M | 1.98M | 2.03M | -2.08M | -0.13M | 0.69M | 0.88M | -0.13M | 0.12M | 2.76M | -1.25M | 0.15M | -0.18M | -0.55M | 0.06M | -0.21M | 0.57M | -0.56M | 0.18M | 3.58M | -1.66M | -1.81M | -5.08M | 3.92M | -0.69M | 6.65M | -3.28M | -3.83M | 5.17M | -4.91M | 0.86M | -1.54M | -0.17M | 0.87M | -1.29M | -0.72M |
|
Change in Accured Expenses
|
| 0.86M | 0.72M | -2.08M | 0.71M | 0.08M | 1.00M | -1.32M | 0.60M | 0.52M | 0.02M | -0.47M | 0.08M | 0.78M | -0.62M | 0.15M | -0.48M | 2.28M | -0.09M | -0.01M | 0.57M | 0.58M | 2.30M | -2.49M | 1.55M | 2.09M | 0.69M | 0.60M | 0.66M | 2.70M | 1.79M | -5.99M | 0.40M | 3.65M | 0.57M | -2.50M | 4.20M | 1.97M | 4.68M | 4.21M | -5.01M | -2.44M | 1.78M | -6.60M | 0.55M | 2.70M | 0.79M | -6.74M | -0.97M | 1.66M | 0.40M | -2.91M | -1.97M | 2.52M | 2.42M |
|
Change in Taxes
|
| | | | | | | | | | | 16.90M | -2.36M | -12.31M | -1.03M | 3.74M | 2.31M | -4.29M | -1.21M | | | | | 0.96M | -4.88M | -5.38M | 1.39M | 4.47M | -5.86M | | 10.30M | | | | -0.14M | -3.19M | 3.19M | 17.53M | 6.68M | -8.50M | -0.00M | -0.02M | -0.01M | -0.01M | 0.07M | -2.86M | 5.09M | 0.73M | 0.30M | 0.42M | -0.46M | 0.45M | 1.39M | 31.95M | |
|
Other Working Capital Changes
|
| 0.27M | 0.38M | -1.35M | 0.23M | 0.21M | -0.20M | 464.00 | 1.23M | 0.66M | 0.51M | -0.89M | -0.33M | -0.17M | 8.07M | 0.58M | -1.19M | 0.18M | 1.40M | -4.94M | 1.83M | 0.53M | -3.09M | 0.54M | 0.83M | 4.50M | -4.95M | 3.18M | 6.42M | 3.60M | -11.26M | -1.15M | 5.68M | 0.62M | 2.11M | 4.50M | 0.95M | -9.79M | -1.54M | -2.68M | 0.18M | -0.74M | -0.47M | 4.50M | -3.46M | 2.59M | -6.19M | -1.02M | -1.31M | 4.33M | 3.00M | 217.00 | -1.83M | 1.38M | -1.65M |
|
Capital Expenditures
|
| 0.05M | 0.11M | 0.01M | 0.34M | 0.05M | 0.20M | 0.02M | 0.14M | 0.38M | 0.48M | 0.26M | 0.10M | 0.40M | 1.58M | 2.20M | 1.51M | 0.61M | 0.41M | 0.95M | 0.58M | 0.74M | 0.23M | 0.50M | 0.75M | 1.10M | 0.62M | 1.30M | 1.59M | 2.23M | 0.30M | 0.49M | 0.35M | 0.27M | 0.33M | 0.19M | 0.13M | 0.40M | 0.03M | 0.36M | 0.07M | 0.25M | 1.44M | 3.16M | 2.38M | 2.15M | 1.37M | 0.79M | 2.00M | 6.21M | 8.95M | 8.74M | 2.54M | 0.15M | 1.46M |
|
Sales of Property, Plant and Equipment
|
| 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 1.70M | 13.21M | 17.03M | 6.38M | 5.20M | 8.22M | 27.70M | 34.24M | 21.34M | 13.23M | 20.47M | 28.32M | 46.39M | 31.19M | 50.99M | 35.12M | 36.21M | 75.49M | 79.99M | 43.35M | 50.48M | 52.77M | 52.22M | 48.99M | 106.70M | 99.00M | 156.00M | 69.05M | 144.02M | 80.75M | 82.53M | 122.75M | 73.80M | 87.42M | 92.50M | 93.06M | 72.11M | 108.77M | 26.75M | 54.55M | 38.40M | 104.10M | 72.40M | 33.05M | 119.32M | 134.51M | 125.58M | 95.35M | 28.02M | 77.65M | 53.19M | 59.66M | 72.38M |
|
Cash from Investing Activities
|
| -12.89M | 9.24M | 2.50M | -15.86M | -48.22M | -7.64M | 1.35M | 17.25M | -27.31M | 9.21M | 7.03M | -107.48M | 8.17M | 4.10M | -5.63M | -0.46M | -31.43M | -6.15M | 0.86M | 1.81M | 7.66M | -14.90M | -2.45M | 6.46M | -31.46M | -7.95M | -20.93M | 1.32M | -14.85M | -52.21M | -37.20M | 27.75M | 26.78M | 2.50M | -17.45M | 25.46M | -43.70M | 72.68M | 45.50M | -35.05M | 16.22M | 28.23M | 33.57M | 46.77M | -145.75M | 11.84M | -13.12M | 58.62M | -6.34M | 19.07M | 68.90M | -4.37M | -26.48M | 2.30M |
|
Other financing activities
|
| | 1.01M | 1.39M | 0.69M | 1.47M | | | | | 0.01M | 1.92M | | -0.10M | -0.00M | | | 1.70M | -0.00M | | | | | -0.24M | 2.23M | -5.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -0.03M | -0.99M | -1.32M | 59.55M | -1.45M | 0.12M | 0.09M | 0.56M | 0.47M | 0.04M | 2.01M | 0.24M | 0.12M | 0.16M | 0.15M | 0.53M | 1.97M | 0.06M | 0.03M | -0.21M | 0.19M | 1.01M | 0.42M | -0.01M | 2.96M | 1.03M | 1.14M | 0.26M | 0.49M | 0.69M | 1.17M | 4.36M | 3.23M | 0.23M | 0.30M | 1.15M | 0.69M | 0.94M | 9.63M | 3.35M | 4.12M | 2.93M | 0.30M | -2.03M | 199.88M | -0.02M | -7.35M | -6.41M | -6.65M | -7.21M | -4.99M | -6.89M | -6.42M | -8.32M |
|
Change in Cash
|
| -16.74M | 6.55M | 10.22M | 53.73M | -55.59M | -10.02M | -4.43M | 13.68M | 8.27M | 4.33M | 3.43M | -8.38M | -5.91M | 1.88M | 24.51M | 10.13M | -31.57M | -8.21M | 4.04M | -1.41M | 3.05M | 43.41M | 2.38M | -1.13M | -24.45M | 21.43M | 10.46M | 31.66M | -11.82M | -42.98M | -23.67M | 46.78M | 25.52M | -12.72M | -32.04M | 22.03M | -72.53M | 52.60M | 41.86M | -58.08M | -9.26M | 15.63M | -1.77M | 30.95M | 22.00M | -9.79M | -45.45M | 23.61M | -27.77M | 1.46M | 47.12M | -24.74M | -15.40M | -12.51M |
|
Beginning Cash Balance
|
20.70M | 20.70M | 3.96M | 10.51M | 20.73M | 74.46M | 18.88M | 8.86M | 4.43M | 18.10M | 26.37M | 30.70M | 34.13M | 25.75M | 19.84M | 21.73M | 46.23M | 56.36M | 24.79M | 16.58M | 20.62M | 19.21M | 22.26M | 65.67M | 68.05M | 66.93M | 42.48M | 63.90M | 74.36M | 106.03M | 94.21M | 51.23M | 27.56M | 74.34M | 99.86M | 87.13M | 55.09M | 77.13M | 4.60M | 57.21M | 99.07M | 37.63M | 28.37M | 43.99M | 42.22M | 73.18M | 95.18M | 85.39M | 39.93M | 63.54M | 35.77M | 37.23M | 84.96M | 60.21M | 44.81M |
|
Free Cash Flow
|
| -3.88M | -1.81M | 9.03M | 9.69M | -5.97M | -2.71M | -5.89M | -4.27M | 34.73M | -5.42M | -5.87M | 98.76M | -14.60M | -3.96M | 27.80M | 8.54M | -2.73M | -2.54M | 2.19M | -3.58M | -5.54M | 57.07M | 3.90M | -8.33M | 2.95M | 27.72M | 28.95M | 28.50M | 0.30M | 8.25M | 11.88M | 14.32M | -4.76M | -15.79M | -15.08M | -4.71M | -29.91M | -21.05M | -13.63M | -26.45M | -29.85M | -16.97M | -38.80M | -16.17M | -34.28M | -22.97M | -25.77M | -30.61M | -20.98M | -19.35M | -25.55M | -16.03M | 17.35M | -7.95M |
|
Net Cash Flow
|
| -16.74M | 6.55M | 10.22M | 53.73M | -55.59M | -10.02M | -4.43M | 13.68M | 8.27M | 4.33M | 3.43M | -8.38M | -5.91M | 1.88M | 24.51M | 10.13M | -31.57M | -8.21M | 4.04M | -1.41M | 3.05M | 43.41M | 2.38M | -1.13M | -24.45M | 21.43M | 10.46M | 31.66M | -11.82M | -42.98M | -23.67M | 46.78M | 25.52M | -12.72M | -32.04M | 22.03M | -72.53M | 52.60M | 41.86M | -58.08M | -9.26M | 15.63M | -1.77M | 30.95M | 22.00M | -9.79M | -45.45M | 23.61M | -27.77M | 1.46M | 47.12M | -24.74M | -15.40M | -12.51M |