|
Net Income
|
1.55M | 1.74M | -27.28M | 4,953.69M | 2.17M | 3.93M | -1.49M | 3,932.46M | 0.03M | 3.08M | 3.26M | 3.24M | 3.45M | 3.95M | | 4.03M | 6.23M | 4.40M | 4.86M | 4.20M | 5.84M | 5.16M | 6.02M | 4.63M | | 6.81M | 5.11M | 5.20M | 5.43M | 5.75M | 7.53M | 0.06M | | 6.02M | 8.86M | 6.58M | 6.16M | 4.17M | 4.37M | 6.25M | 3.14M | | 2.17M | 8.40M | 6.73M | 7.37M | 11.42M | 8.57M | 9.64M | 8.44M | -1.73M | 9.74M | 5.32M | 12.41M | 7.29M | 1.16M | 7.23M | 9.09M | 4.28M | -6.51M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | 0.14M | | | 1.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | 0.01M | | | -795.00 | | | -0.00M | | | | | | | 103.00 | | | -0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-2.30M | -0.65M | -0.32M | -1.45M | -2.38M | -1.35M | | 25.76M | -22.46M | -66.02M | -86.33M | | | -80.64M | -8.64M | -35.59M | 16.16M | -100.13M | -2.01M | -27.28M | -79.33M | -17.33M | | -29.14M | -8.50M | -28.98M | 10.00M | -31.19M | -2.15M | -29.50M | -71.19M | -30.05M | -0.90M | -84.21M | -51.23M | -20.15M | -95.30M | -0.30M | -57.08M | -32.19M | -5.70M | -17.15M | -30.40M | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | 0.08M | 0.23M | | 0.54M | | -0.02M | -0.17M | 0.46M | 0.54M | 0.04M | 0.30M | 0.25M | 1.12M | 1.49M | 0.10M | 0.04M | 0.31M | 0.07M | -0.01M | 0.00M | 0.03M | 0.06M | 0.51M | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | -0.59M | -0.43M | -2.69M | | 0.16M | | 2.23M | 2.29M | | | | | | | | -0.37M | | | 0.10M | -0.02M | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.81M | -0.30M | 0.64M | -2.21M | 2.40M | -1.25M | -0.58M | 8.84M | 0.46M | 3.65M | -6.13M | 2.14M | 6.88M | -0.51M | -2.97M | 5.17M | 15.16M |
|
Change in Accured Expenses
|
0.32M | 0.03M | -0.01M | 0.10M | -1.20M | 0.20M | | -0.72M | 0.18M | 0.48M | 0.29M | | | 0.13M | | 0.09M | -0.11M | -0.16M | -0.05M | 0.41M | -0.19M | 0.84M | | -0.32M | | -0.23M | 0.15M | -0.07M | 0.50M | -0.12M | 0.66M | -0.13M | 0.73M | 0.36M | -0.14M | 1.00M | 1.16M | 0.19M | -0.08M | -0.09M | -13.99M | 0.90M | 0.41M | 0.36M | -0.07M | 0.71M | 0.29M | -0.04M | -0.52M | 0.86M | 0.32M | 0.05M | -0.08M | 0.36M | 0.68M | 0.36M | 0.01M | 0.41M | -0.82M | 1.05M |
|
Other Working Capital Changes
|
-0.05M | -0.05M | 0.01M | 0.11M | -0.05M | -4.01M | | -4.92M | 0.02M | 3.92M | 0.18M | | | -0.26M | | 0.45M | -0.74M | 0.34M | -1.08M | 0.84M | 0.16M | -0.59M | | -5.84M | | | 3.48M | 2.23M | 2.29M | 0.18M | 2.61M | 0.17M | -0.31M | -0.15M | 0.55M | -0.58M | -0.37M | -0.23M | 0.13M | | | -0.07M | -0.17M | -0.14M | 0.17M | 0.24M | 0.38M | -0.02M | -0.15M | 0.68M | -0.68M | -0.10M | 0.28M | 0.10M | 0.18M | -0.19M | 0.33M | -0.39M | -0.09M | -0.40M |
|
Cash from Operations
|
8.02M | 78.92M | 5.38M | 13.52M | 1.45M | 46.33M | | 73.35M | -8.67M | -91.31M | -48.88M | | | -53.40M | | -30.45M | 33.90M | -11.35M | 2.64M | -19.49M | -56.62M | -6.09M | | -22.48M | | 21.90M | 5.95M | 53.93M | 26.34M | -20.29M | -25.25M | 10.68M | 4.44M | 90.51M | -10.31M | 34.31M | 86.34M | -5.13M | -54.25M | 26.82M | 2.83M | 14.42M | -20.70M | 45.58M | -2.69M | 41.31M | -50.76M | -3.96M | 8.90M | -36.45M | -60.14M | 20.87M | 5.78M | 12.32M | 63.16M | -171.86M | 112.68M | -50.18M | -60.66M | -7.59M |
|
Amortizatization of Intangibles
|
0.03M | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
-0.00M | 0.31M | 0.44M | 0.44M | 0.43M | 0.16M | 0.10M | 0.12M | 0.11M | 0.11M | 0.11M | 0.20M | 0.20M | 0.19M | | 0.24M | 0.26M | 0.26M | 0.25M | 0.28M | 0.40M | 0.46M | 0.48M | 0.48M | 0.48M | | | | | | | | | | | | | | | | | | 0.45M | 0.45M | 0.45M | | 0.45M | 0.45M | 0.45M | | | | | | | | | | | |
|
Amortization
|
21.35M | | | | | | | | | | | | | 40.78M | | | | 33.81M | | | 34.62M | | | 25.86M | | | | 22.93M | | | 23.93M | | | 24.69M | | | 25.72M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.62M | 69.22M | | 5.48M | | 21.47M | | 27.48M | 8.07M | -13.95M | 8.03M | | | 3.19M | | | | 31.60M | | | -0.22M | 0.32M | | -8.14M | | 27.53M | 0.95M | 36.79M | 5.80M | -0.00M | 7.01M | 17.55M | 0.74M | 109.09M | 8.49M | 26.05M | 87.78M | 0.62M | 0.48M | 29.41M | 0.53M | 7.78M | 0.36M | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | | | | | 0.07M | 3.04M | 2.54M | | | 1.30M | | -0.98M | -0.11M | -4.75M | -0.00M | 1.86M | 2.21M | -0.69M | -0.11M | 0.17M | | -0.28M | | 0.45M | 0.64M | | | | | | | | | | | | | | | -0.00M | | 0.07M | 0.20M | 0.04M | -0.01M | 2.71M | 0.02M | 0.94M | 0.81M | 0.25M | 0.07M | 4.28M | 0.33M | 0.08M | 0.38M | 1.26M |
|
Cash from Financing Activities
|
17.57M | -1.58M | -3.65M | -11.96M | -1.60M | -14.73M | | -73.23M | -3.06M | 51.83M | 54.77M | | | 18.18M | | -18.96M | -23.16M | -59.52M | -3.42M | 18.77M | 56.98M | 7.25M | | 22.59M | | -21.15M | -6.09M | -54.42M | -23.75M | 16.45M | 24.31M | -11.34M | -4.46M | -90.18M | 10.72M | -34.39M | -75.91M | 4.14M | 53.74M | -26.72M | -3.09M | 10.46M | -4.15M | -19.36M | -11.46M | -11.53M | 9.38M | 3.90M | -8.50M | 70.95M | 24.97M | -19.86M | -6.14M | -12.35M | -63.68M | 172.33M | -100.67M | 40.38M | 57.54M | 8.24M |
|
Net Equity Issued and Repurchased
|
| 84.58M | 1.73M | 1.56M | | 119.32M | | 7.26M | 68.86M | 3.85M | 86.47M | 113.43M | -20.49M | 56.33M | | 36.50M | 10.73M | 15.03M | 3.77M | -0.72M | 4.91M | 6.08M | | 0.55M | | 5.23M | -0.14M | 3.99M | 6.10M | -3.67M | 2.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-36.21M | -2.65M | -2.65M | -2.65M | -2.65M | -2.65M | -0.12M | -1.66M | -2.98M | -0.28M | -9.61M | | | -10.58M | | -3.97M | -3.97M | -14.03M | -4.77M | -4.76M | -15.62M | -5.68M | | -5.67M | | -5.68M | -5.68M | -17.03M | -8.04M | -6.25M | -22.58M | -8.55M | -6.60M | -23.82M | -9.65M | -7.68M | -26.98M | -9.94M | -6.97M | -6.97M | 54.78M | -8.96M | 25.90M | 10.46M | 11.50M | 11.50M | 7.43M | 12.01M | 16.11M | 12.10M | 12.20M | 43.10M | 8.70M | 8.80M | 34.49M | 8.81M | 8.89M | 28.80M | 9.30M | 9.51M |
|
Change in Cash
|
-5.89M | 77.34M | 1.73M | 1.56M | -0.15M | 31.60M | | 0.12M | -11.72M | -39.48M | 5.89M | | | -35.22M | | -49.41M | 10.73M | -70.87M | -0.78M | -0.72M | 0.36M | 1.16M | | 0.11M | | 0.75M | -0.14M | -0.49M | 2.60M | -3.84M | -0.94M | -0.65M | -0.01M | 0.34M | 0.41M | -0.08M | 10.42M | -0.99M | -0.51M | 0.10M | -0.26M | 24.88M | -24.86M | 26.22M | -14.15M | 29.78M | -41.37M | -0.06M | 0.40M | 34.50M | -35.17M | 1.00M | -0.36M | -0.03M | -0.52M | 0.47M | 12.01M | -9.80M | -3.12M | 0.66M |
|
Free Cash Flow
|
8.02M | 78.92M | 5.38M | 13.52M | 1.45M | 46.33M | | 73.35M | -8.67M | -91.31M | -48.88M | | | -53.40M | | -30.45M | 33.90M | -11.35M | 2.64M | -19.49M | -56.62M | -6.09M | | -22.48M | | 21.90M | 5.95M | 53.93M | 26.34M | -20.29M | -25.25M | 10.68M | 4.44M | 90.51M | -10.31M | 34.31M | 86.34M | -5.13M | -54.25M | 26.82M | 2.83M | 14.42M | -20.70M | 45.58M | -2.69M | 41.31M | -50.76M | -3.96M | 8.90M | -36.45M | -60.14M | 20.87M | 5.78M | 12.32M | 63.16M | -171.86M | 112.68M | -50.18M | -60.66M | -7.59M |
|
Net Cash Flow
|
25.58M | 77.34M | 1.73M | 1.56M | -0.15M | 31.60M | | 0.12M | -11.72M | -39.48M | 5.89M | | | -35.22M | | -49.41M | 10.73M | -70.87M | -0.78M | -0.72M | 0.36M | 1.16M | | 0.11M | | 0.75M | -0.14M | -0.49M | 2.60M | -3.84M | -0.94M | -0.65M | -0.01M | 0.34M | 0.41M | -0.08M | 10.42M | -0.99M | -0.51M | 0.10M | -0.26M | 24.88M | -24.86M | 26.22M | -14.15M | 29.78M | -41.37M | -0.06M | 0.40M | 34.50M | -35.17M | 1.00M | -0.36M | -0.03M | -0.52M | 0.47M | 12.01M | -9.80M | -3.12M | 0.66M |