|
Net Income
|
0.18M | 0.17M | 0.17M | -0.53M | 0.13M | -0.54M | 0.03M | -0.30M | -0.20M | 0.14M | 0.86M | 0.88M | -1.93M | 1.32M | 0.10M | 6.51M | -2.00M | 2.02M | 2.61M | 6.53M | 0.50M | 0.98M | 4.16M | 8.40M | 0.01M | 6.53M | -1.46M | 9.78M | 0.42M | 0.17M | 0.56M | 6.38M | 2.48M | -2.87M | -2.67M | 13.32M | 1.14M | 2.99M | 1.12M | 6.71M | 1.71M | 7.90M | 4.32M | 17.75M | 1.41M | -2.05M | 1.84M | 60.26M | 2.09M | 7.79M | 0.49M |
|
Depreciation and Depletion
|
0.03M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | 0.24M | 0.23M | 0.24M | 0.24M | 0.23M | 0.23M | 0.24M | 0.32M | 0.33M | 0.34M | 0.43M | | | 0.30M | 0.33M | 0.40M | 0.41M | 0.52M | 0.39M | 0.38M | 0.39M | 0.27M | 0.24M | 0.28M | 0.27M | 0.27M | 0.25M | 0.33M | 0.33M | 0.34M | 0.64M | 0.18M | 0.35M | 0.34M | 0.41M | 0.47M | 0.47M | 0.50M | 0.49M | 0.51M | 0.87M | 0.47M | 0.52M | 0.53M | 0.52M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.07M | 0.07M | 0.07M | 1.00 | 0.07M | 0.07M | 0.07M | 0.03M | 0.11M | 0.11M | 0.11M | 0.10M | 0.11M | 0.11M | 0.13M | 0.10M | 0.13M | 0.17M | 0.15M | 0.16M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M | 0.16M | 154.00 | 0.17M | 0.17M | 0.18M | 0.12M | 0.13M | 0.13M | 0.14M | 0.15M | 0.16M | 0.20M | 0.20M | 0.14M | 0.15M | 0.16M |
|
Gains from Investment Securities
|
0.41M | | | | 0.02M | | | 0.21M | 0.01M | 0.40M | 0.40M | 0.01M | 0.31M | 0.11M | 0.12M | 0.12M | 0.10M | 0.70M | 0.70M | 0.20M | 0.60M | 0.60M | 0.60M | 0.16M | 0.40M | 0.40M | 0.40M | | 0.20M | 0.20M | 0.20M | 0.14M | 0.06M | 0.80M | 0.81M | | 147.00 | 0.15M | 0.15M | | 0.56M | -0.18M | | 0.01M | 0.18M | 0.00M | 0.00M | 0.01M | 0.27M | 0.38M | -0.03M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 0.12M | -0.03M | 0.36M | 0.20M | -0.06M | 0.38M | 0.18M | 0.16M | 0.00M | 0.20M | 0.04M | 0.01M | 0.28M | -0.09M | | | | | 0.01M | 0.01M | | | 0.01M | | 3.84M | 2.00M | | | | | | 16.82M | 1.00M |
|
Change in Interest Receivables
|
-0.10M | | | | 0.30M | | | | | | | 0.01M | 0.00M | 0.04M | 0.06M | -0.03M | -0.05M | 0.06M | 0.55M | -0.23M | 0.10M | -0.04M | -0.04M | 0.46M | 0.21M | 0.29M | 0.16M | 0.15M | 0.05M | -0.02M | -0.04M | -0.05M | 0.01M | 0.03M | 0.07M | -0.02M | 0.07M | -0.07M | 0.04M | 0.08M | 0.04M | 0.01M | -0.00M | 0.01M | 0.21M | -0.20M | -0.01M | 0.07M | 0.00M | 0.05M | -0.16M |
|
Cash from Operations
|
-0.10M | -0.02M | -0.38M | 0.53M | -0.14M | 2.37M | -0.57M | 0.12M | 4.95M | 4.59M | -0.88M | -0.96M | 5.78M | -0.82M | -1.35M | 1.43M | -2.61M | 0.90M | -1.69M | 4.33M | 15.08M | -0.97M | -0.47M | 6.37M | 13.83M | -1.70M | -5.15M | 11.02M | 12.87M | -2.88M | 0.18M | 9.56M | 11.41M | -3.19M | -6.98M | 6.62M | 10.31M | -1.87M | 0.32M | 8.29M | 15.84M | -6.45M | -3.66M | 7.16M | 11.90M | -6.09M | -4.28M | 14.61M | 6.37M | -2.18M | -1.95M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | -0.12M | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.05M | 0.03M | 0.04M | 0.06M | 0.04M | 0.03M | | 0.20M | 0.00M | 0.01M | | 0.07M | 0.04M | 0.06M | | 0.10M | 0.12M | 0.09M | | 0.09M | 0.09M | 0.07M | | 0.07M | 0.17M | 0.30M | 0.30M | 0.29M | 0.24M | 0.23M | 0.11M | 0.32M | -0.14M | 0.24M | 0.03M | 0.16M | 0.17M | 0.18M | 0.18M | 0.20M | 0.20M | 0.20M | 0.08M | 0.12M | -0.54M | -0.20M |
|
Depreciation & Amortization (CF)
|
0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.10M | 0.12M | 0.17M | 0.20M | 0.24M | 0.28M | 0.32M | 0.36M | 0.42M | 0.45M | 1.49M | 2.06M | 2.11M | 2.14M | 2.13M | 2.13M | 2.15M | 2.13M | 2.12M | 2.09M | 2.09M | 2.03M | 2.00M | 2.00M | 1.98M | 1.99M | 1.94M | 1.89M | 1.91M | 1.90M | 1.75M | 1.66M | 1.67M | 1.88M | 1.79M | 2.21M | 1.90M | 1.59M | 1.48M | 1.43M | 1.41M | 1.26M | 1.17M | 1.13M | 0.94M |
|
Change in Receivables
|
0.25M | 0.54M | 0.54M | -0.88M | 0.66M | -0.56M | 0.08M | 0.28M | -0.16M | 0.05M | 0.62M | -0.44M | 1.02M | 0.23M | 0.18M | 2.20M | -2.12M | 0.54M | -1.16M | 3.84M | -0.73M | -1.38M | 0.82M | 1.71M | 1.74M | -3.40M | 0.73M | -0.33M | 0.29M | -2.67M | 3.63M | -2.46M | -1.04M | 0.72M | 3.64M | -2.34M | -1.63M | -0.63M | 4.17M | 0.42M | -3.25M | -2.34M | 4.16M | 0.56M | -4.39M | -0.61M | 7.91M | -5.83M | -0.66M | -2.07M | 5.30M |
|
Change in Inventory
|
| | | | | | | | | | 0.05M | 0.06M | -0.02M | 0.17M | -0.01M | -0.10M | -0.18M | -0.12M | 0.02M | 0.03M | 0.24M | 0.05M | -0.12M | 0.05M | -0.28M | 0.70M | 0.49M | 0.35M | 0.07M | 0.51M | -0.63M | -0.39M | -0.01M | -0.36M | 0.96M | 1.13M | -0.09M | -0.01M | 0.16M | -0.32M | -0.10M | 0.04M | 0.51M | -0.92M | 0.36M | 0.32M | -0.24M | -0.13M | 0.21M | -0.28M | -0.37M |
|
Change in Accured Expenses
|
-0.10M | 0.31M | -0.06M | 0.39M | 0.30M | -0.67M | 0.05M | 0.47M | -0.26M | 0.58M | 0.90M | -0.78M | 0.86M | 0.12M | 1.01M | 0.61M | -13.76M | -0.50M | -0.10M | -0.95M | 0.37M | 0.60M | 1.67M | -0.50M | -0.33M | 0.50M | -0.84M | 3.08M | -1.31M | 0.53M | 2.54M | 0.20M | 0.56M | 2.03M | 1.75M | -4.81M | -2.07M | -0.02M | -0.01M | 0.56M | -1.79M | -0.82M | 0.45M | 0.65M | -3.45M | 1.39M | -1.09M | 1.18M | -2.99M | -0.24M | 0.51M |
|
Change in Taxes
|
| | -0.04M | -0.11M | 0.05M | 0.04M | 0.06M | 0.06M | 0.04M | 0.06M | 0.18M | 0.20M | 0.08M | -0.02M | 0.06M | 0.26M | 0.21M | 0.16M | -0.67M | 0.07M | -0.21M | 0.54M | 0.59M | -0.70M | 0.46M | -0.09M | 0.62M | -0.76M | 0.54M | -0.37M | 0.62M | -0.81M | 0.51M | -0.53M | 0.83M | -0.80M | 0.58M | -0.48M | 1.00M | -0.85M | 0.58M | -0.56M | 0.76M | -0.64M | 0.63M | -0.73M | 0.54M | -1.10M | 0.20M | -0.52M | 0.69M |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | | | 17.28M | 0.01M | | 2.10M | 9.69M | 0.06M | 0.82M | 9.13M | 25.81M | 7.64M | 4.42M | |
|
Capital Expenditures
|
| | -1.00 | | 0.05M | 32.40M | 4.45M | 89.36M | 11.16M | 73.40M | 14.35M | 10.40M | 93.19M | 12.38M | 16.82M | 9.39M | 79.22M | 12.46M | 1.00M | 113.49M | 26.77M | 0.05M | 5.88M | 0.45M | 2.18M | 2.06M | 0.83M | 1.51M | 1.15M | 0.54M | 0.34M | 0.63M | 2.93M | 27.07M | 1.00M | 50.17M | 7.98M | 20.18M | 8.78M | 17.49M | 1.09M | 7.91M | 11.01M | 2.15M | 16.25M | | | 1.64M | 6.50M | | 0.80M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | 29.56M | 0.33M | 4.72M | 29.45M | -0.03M | -0.00M | 0.17M | 7.36M | 5.90M | 7.05M | 28.49M | 0.16M | 0.06M | 41.92M | 4.56M | 12.34M | | 0.10M | 7.14M | 44.40M | 70.20M | 73.75M | 1.62M | -0.01M | -0.09M | 310.45M | 9.96M | 71.60M | 3.98M |
|
Acquisitions
|
| | | | | | -0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.57M | | | 0.01M | | 0.04M | | 0.16M | | | | 0.05M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 0.05M | | | | 0.80M | | | | 3.47M | | 0.47M | 0.91M | 0.31M | 5.33M | 0.30M | 0.74M | 0.44M | 1.32M | | 0.01M | 0.01M | 0.00M | 0.03M | | 0.01M | 1.57M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.06M | -1.25M | -0.24M | -0.11M | | | -4.45M | -89.36M | -13.23M | -76.54M | -17.26M | -12.65M | -93.83M | -15.39M | -18.12M | -10.05M | -84.62M | -21.43M | -8.15M | -119.91M | -33.84M | -2.60M | 20.77M | -0.20M | 2.60M | 31.51M | -0.76M | -2.30M | -0.55M | 7.25M | 5.56M | 6.40M | 25.02M | -27.72M | -6.44M | -9.63M | -7.82M | -8.68M | -9.22M | -34.67M | 5.91M | 34.04M | 59.62M | 58.90M | -14.50M | -1.25M | 8.70M | 275.80M | 0.10M | 67.19M | 3.50M |
|
Other financing activities
|
0.15M | 0.02M | -0.01M | 0.02M | 990.00 | | 0.80M | -90.00 | 0.04M | 0.28M | 0.16M | 0.30M | 0.67M | 0.22M | 0.05M | 0.18M | 0.55M | 0.11M | 0.16M | 0.48M | 0.08M | 0.16M | 0.00M | -0.03M | | | | | 0.13M | | | 0.20M | | | 0.07M | 0.69M | 0.21M | 0.00M | 0.20M | 0.60M | 0.14M | 0.06M | 0.00M | 0.09M | 0.18M | 0.00M | 0.00M | 0.09M | 0.27M | | |
|
Long-Term Debt Issuances
|
10.67M | 2.43M | 0.63M | | | | | 60.40M | | | 6.60M | | 159.00M | 36.69M | 5.10M | 6.60M | 52.92M | 48.87M | | 110.40M | | | | | | | | | | | | | | | 12.75M | 14.36M | 112.00M | | 2.00M | 109.00M | 14.00M | 54.00M | 9.50M | 2.00M | 30.00M | 42.50M | 8.50M | | | | |
|
Shares Issued
|
0.34M | 0.52M | 0.36M | 0.46M | 1.18M | 48.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 49.63M | 0.02M | 0.02M | 0.02M | | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | 2.55M | 6.52M | | 7.78M | 6.31M | 6.54M | 12.93M | 1.71M | 0.82M | 1.40M | 1.80M | 3.37M | 0.25M | 0.20M | 0.50M | | | | | | | 14.59M | 47.10M | 6.74M | 3.74M | | | | | 0.74M | 23.52M | 13.56M |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.16M | 0.69M | 0.05M | -0.00M | 0.98M | 2.12M | | | 0.21M | 0.44M | | | | | 5.10M | | | | | | | | | | | | |
|
Dividends Paid - Common
|
4.03M | 1.63M | 0.32M | 0.78M | 0.02M | 0.02M | | 1.69M | 0.90M | 1.75M | 1.95M | 1.95M | 2.58M | 3.38M | 3.40M | 3.80M | 5.87M | 5.88M | 6.84M | 7.99M | 7.92M | 7.92M | 4.95M | 4.90M | 4.84M | 4.74M | 4.70M | 4.73M | 4.71M | 4.67M | 4.61M | 14.18M | 4.68M | 4.77M | 4.77M | 12.72M | 3.51M | 4.10M | 4.16M | 7.90M | 4.06M | 3.79M | 3.71M | 16.22M | 12.96M | 3.71M | 3.71M | 50.45M | 55.74M | 3.45M | 3.22M |
|
Cash from Financing Activities
|
0.19M | 1.24M | 0.62M | -0.46M | 0.16M | 35.51M | 63.33M | 59.23M | -7.27M | 74.59M | 39.83M | -5.38M | 100.27M | 12.94M | 4.20M | 38.60M | 46.43M | 43.58M | 109.72M | 39.81M | -15.11M | 10.32M | -22.91M | -13.09M | -14.17M | -26.59M | -7.89M | -4.72M | -9.89M | -7.76M | -10.23M | 4.15M | -27.57M | 35.00M | -5.37M | 11.81M | -16.56M | 14.15M | -1.92M | 25.16M | -17.18M | -28.59M | -61.13M | -66.62M | 3.34M | 6.86M | -2.07M | -220.07M | -63.26M | -35.59M | -39.15M |
|
Change in Cash
|
0.03M | -0.03M | 0.01M | -0.04M | 0.02M | 5.39M | 58.32M | -30.01M | -15.55M | 2.64M | 21.68M | -18.99M | 12.22M | -3.27M | -15.28M | 29.98M | -40.80M | 23.06M | 99.88M | -75.76M | -33.87M | 6.75M | -2.61M | -6.92M | 2.26M | 3.21M | -13.80M | 4.00M | 2.43M | -3.40M | -4.49M | 20.11M | 8.85M | 4.09M | -18.79M | 8.80M | -14.07M | 3.60M | -10.83M | -1.22M | 4.58M | -1.00M | -5.17M | -0.57M | 0.74M | -0.48M | 2.34M | 70.35M | -56.79M | 29.42M | -37.60M |
|
Free Cash Flow
|
-0.10M | -0.02M | -0.38M | 0.53M | -0.18M | -30.03M | -5.02M | -89.24M | -6.21M | -68.81M | -15.24M | -11.36M | -87.41M | -13.20M | -18.17M | -7.96M | -81.83M | -11.55M | -2.70M | -109.16M | -11.69M | -1.02M | -6.35M | 5.92M | 11.65M | -3.76M | -5.98M | 9.51M | 11.72M | -3.43M | -0.16M | 8.94M | 8.47M | -30.26M | -7.98M | -43.55M | 2.33M | -22.05M | -8.46M | -9.20M | 14.75M | -14.36M | -14.67M | 5.01M | -4.36M | -6.09M | -4.28M | 12.98M | -0.13M | -2.18M | -2.75M |
|
Net Cash Flow
|
0.03M | -0.03M | 0.01M | -0.04M | 0.02M | 37.88M | 58.32M | -30.01M | -15.55M | 2.64M | 21.68M | -18.99M | 12.22M | -3.27M | -15.28M | 29.98M | -40.80M | 23.06M | 99.88M | -75.76M | -33.87M | 6.75M | -2.61M | -6.92M | 2.26M | 3.21M | -13.80M | 4.00M | 2.43M | -3.40M | -4.49M | 20.11M | 8.85M | 4.09M | -18.79M | 8.80M | -14.07M | 3.60M | -10.83M | -1.22M | 4.58M | -1.00M | -5.17M | -0.57M | 0.74M | -0.48M | 2.34M | 70.35M | -56.79M | 29.42M | -37.60M |