|
Net Income
|
-0.37M | -1.11M | -2.16M | -2.99M | -2.92M | | | | -3.52M | -2.81M | -2.53M | -2.44M | -2.49M | -2.14M | -2.12M | -2.02M | -1.93M | -1.83M | -2.14M | -2.04M | -2.10M | -2.10M | -2.07M | -1.74M | -1.57M | -1.69M | -1.57M | -1.49M | -1.13M | -1.33M | -1.34M | -1.29M | -0.93M | -0.31M | 0.30M | 0.77M | 1.68M | 2.91M | 3.52M | 4.45M | 4.49M | 4.19M | 2.77M | 1.58M | 1.03M | -0.42M | -1.38M | -1.51M | -2.08M | -2.70M | -2.71M | -2.89M | -3.42M | -1.51M | 3.62M | 8.84M | 10.11M | 9.64M | 11.89M | 12.01M | 11.00M | 11.93M | 11.08M | 9.13M | 9.02M | 7.93M | 8.78M |
|
Gains from Investment Securities
|
0.11M | 0.02M | 0.06M | | -418.00 | | | | | | | | | 0.00M | | | 0.00M | 0.00M | 0.00M | -0.08M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | -350.98M | 0.01M | 0.04M | -110.03M | 10.51M | 0.00M | 0.00M | -0.00M | 3.41M | 0.00M | -457.00 | 0.00M | 0.00M | 101.00 | 0.01M | 19.14M | -8.63M | 0.03M | 0.03M | 16.00 | 992.00 | 267.00 | 359.00 | -0.00M | 381.84M | 736.76M | -0.00M | -0.03M | -0.02M | 0.01M | 0.01M | 0.00M | 721.00 | 57.21M | -11.00 | 0.00M | 0.00M | 38.19M | -0.00M | 0.00M |
|
Change in Interest Receivables
|
| | 297.00 | -0.00M | 12.27M | -12.27M | 219.00 | 87.00 | -196.00 | -91.00 | 61.00 | -28.00 | 83.00 | 33.00 | -47.00 | 32.00 | 438.00 | -599.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-262.21M | -600.22M | -244.95M | 15.63M | -0.01M | 25.77M | 398.47M | -344.73M | -45.87M | 335.21M | 99.53M | 58.45M | -35.95M | 70.49M | -13.82M | 111.35M | 24.35M | 36.05M | -182.00M | 97.63M | 113.65M | 21.41M | -29.74M | -100.90M | -86.45M | 15.05M | -70.81M | -42.81M | -108.64M | -17.51M | -26.71M | -105.80M | -87.68M | -49.26M | -86.88M | -43.60M | -36.37M | 61.73M | 76.87M | -143.91M | 118.84M | 328.03M | 167.55M | 16.25M | -120.89M | -12.86M | -112.53M | -11.03M | -180.47M | -60.34M | 96.94M | -62.50M | -206.45M | 165.29M | 364.29M | 241.94M | 72.68M | 58.36M | -1.97M | 54.70M | 26.45M | -60.35M | 155.11M | -51.65M | -40.54M | 57.29M | 6.85M |
|
Amortizatization of Intangibles
|
-0.59M | -0.77M | -0.69M | -0.25M | 0.23M | -0.96M | -0.56M | -0.59M | -0.72M | -0.58M | -0.25M | -0.05M | -0.09M | -0.23M | -0.30M | -0.27M | -0.22M | -0.17M | -0.09M | -0.17M | -0.18M | -0.13M | -0.10M | -0.10M | -0.06M | -0.08M | -0.04M | -0.06M | -0.34M | -0.55M | -0.61M | -0.79M | -1.39M | -1.91M | -2.84M | -3.57M | -4.71M | -5.99M | -6.49M | -7.31M | -7.20M | -6.52M | -4.58M | -3.08M | -2.57M | -0.80M | -0.20M | -0.16M | -0.14M | -0.05M | -0.09M | -0.14M | -0.45M | -2.97M | -7.03M | -11.85M | -12.39M | -11.75M | -14.13M | -14.15M | -12.99M | -14.10M | -13.01M | -11.04M | -11.12M | -9.83M | -10.83M |
|
Change in Account Payables
|
| | | | -8.71M | | 303.57M | -303.57M | | | 15.92M | -28.15M | -0.55M | | | | 5.27M | 1.96M | -2.03M | -0.14M | -3.93M | 6.33M | 19.65M | -19.39M | 3.71M | -11.43M | | | 1.68M | 10.80M | -12.38M | 1.09M | -1.19M | | 3.68M | -2.29M | 0.06M | -0.02M | -0.04M | -0.04M | 0.01M | -0.23M | -0.08M | -0.04M | -0.07M | -0.03M | 0.08M | 0.07M | 0.22M | 0.11M | -0.04M | 0.10M | 0.56M | -0.08M | -0.42M | -0.13M | -0.14M | -0.08M | 0.09M | -0.08M | 0.01M | 0.04M | -0.14M | 0.07M | 0.05M | -0.07M | 0.03M |
|
Change in Accured Expenses
|
0.37M | 0.86M | 1.00M | 0.09M | 0.01M | -0.17M | 0.02M | 0.16M | 0.17M | -0.27M | -0.16M | -0.02M | 0.08M | -0.21M | 0.12M | -0.08M | -0.02M | -0.08M | 0.14M | -0.05M | -0.06M | -0.00M | -0.05M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
211.52M | 199.30M | 1,178.07M | 2,268.23M | 1,772.40M | | | | 1,146.81M | 1,371.57M | 2,598.16M | 1,273.40M | 318.44M | 1,600.91M | 2,216.84M | 1,296.93M | 774.50M | 1,151.94M | 1,246.95M | 1,271.87M | 1,531.41M | 1,254.55M | 1,300.57M | 645.74M | 1,179.69M | 984.86M | 1,185.00M | 843.99M | 1,077.64M | 1,047.99M | 1,453.79M | 1,456.00M | 1,397.80M | 1,582.82M | 2,303.55M | 2,157.88M | 2,049.99M | 4,413.72M | 4,077.99M | 4,512.92M | 2,769.87M | 2,186.33M | 1,334.43M | 656.23M | 1,316.07M | 660.86M | 1,104.80M | 816.00M | 1,746.70M | 2,583.00M | 1,960.99M | 1,995.52M | 2,938.86M | 4,069.80M | 2,726.24M | 2,733.57M | 2,417.78M | 2,116.57M | 2,319.38M | 1,839.84M | 1,291.97M | 1,330.20M | 1,284.57M | 1,307.25M | 1,534.73M | 1,601.24M | 2,048.88M |
|
Shares Issued
|
253.81M | 647.22M | 240.84M | 1.00 | | | | | 76.37M | | 14.28M | | 35.95M | 4.28M | 13.62M | 6.55M | 22.26M | 10.98M | 230.44M | 16.08M | 19.64M | 109.07M | 123.63M | 93.15M | 110.60M | 17.20M | 65.60M | 48.69M | 135.16M | 83.64M | 92.80M | 89.79M | 96.75M | 118.73M | 69.24M | 61.63M | 95.83M | 15.53M | 10.28M | 159.41M | 24.22M | 0.89M | 86.47M | 68.71M | 134.85M | 58.32M | 124.51M | 49.22M | 217.20M | 160.86M | 22.71M | 121.35M | 376.35M | 46.89M | 38.66M | 15.33M | 19.64M | 13.61M | 56.35M | 74.39M | 65.10M | 103.71M | 7.35M | 60.54M | 75.82M | 113.51M | 78.53M |
|
Shares Repurchased
|
-13.33M | -25.26M | | -12.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
240.48M | 621.96M | 240.84M | -12.78M | | | -103.05M | 50.76M | 45.71M | -335.04M | -99.53M | -60.02M | 35.95M | -66.06M | 10.25M | -112.10M | -23.70M | -35.57M | 189.63M | -95.49M | -110.57M | -28.15M | 42.07M | 93.14M | 79.41M | -11.21M | 65.60M | 46.96M | 101.85M | 79.51M | 15.05M | 89.79M | 88.83M | 65.99M | 59.79M | 59.31M | 20.32M | -63.88M | -74.55M | 128.05M | -113.82M | -316.25M | -174.47M | -4.91M | 94.31M | 38.63M | 94.47M | 19.29M | 162.32M | 73.36M | -98.80M | 90.50M | 201.25M | -168.12M | -382.62M | -252.02M | -77.64M | -55.18M | 3.25M | -56.94M | -25.90M | 59.53M | -157.26M | 53.14M | 40.03M | -57.59M | -7.41M |
|
Change in Cash
|
-21.74M | 47.92M | -30.29M | 2.85M | -0.01M | 0.01M | 295.42M | -293.97M | -0.17M | -1.47M | 0.16M | -0.09M | 0.25M | 4.18M | -3.57M | -0.75M | 0.65M | 0.47M | 7.63M | 2.15M | 3.08M | -6.74M | 12.33M | -7.75M | -7.05M | 3.84M | -5.21M | 4.15M | -6.79M | 62.00M | -11.66M | -16.01M | 1.15M | 16.74M | -27.09M | 15.71M | -16.05M | -2.16M | 2.32M | -15.86M | 5.02M | 11.78M | -6.92M | 11.34M | -26.58M | 25.77M | -18.06M | 8.26M | -18.16M | 13.02M | -1.86M | 28.00M | -5.20M | -2.83M | -18.33M | -10.08M | -4.95M | 3.18M | 1.28M | -2.25M | 0.55M | -0.82M | -2.15M | 1.49M | -0.51M | -0.30M | -0.57M |
|
Free Cash Flow
|
-262.21M | -600.22M | -244.95M | 15.63M | -0.01M | 25.77M | 398.47M | -344.73M | -45.87M | 335.21M | 99.53M | 58.45M | -35.95M | 70.49M | -13.82M | 111.35M | 24.35M | 36.05M | -182.00M | 97.63M | 113.65M | 21.41M | -29.74M | -100.90M | -86.45M | 15.05M | -70.81M | -42.81M | -108.64M | -17.51M | -26.71M | -105.80M | -87.68M | -49.26M | -86.88M | -43.60M | -36.37M | 61.73M | 76.87M | -143.91M | 118.84M | 328.03M | 167.55M | 16.25M | -120.89M | -12.86M | -112.53M | -11.03M | -180.47M | -60.34M | 96.94M | -62.50M | -206.45M | 165.29M | 364.29M | 241.94M | 72.68M | 58.36M | -1.97M | 54.70M | 26.45M | -60.35M | 155.11M | -51.65M | -40.54M | 57.29M | 6.85M |
|
Net Cash Flow
|
-21.74M | 21.74M | -4.11M | 2.85M | -0.01M | 25.77M | 295.42M | -293.97M | -0.17M | 0.17M | | -1.57M | | 4.43M | -3.57M | -0.75M | 0.65M | 0.47M | 7.63M | 2.15M | 3.08M | -6.74M | 12.33M | -7.75M | -7.05M | 3.84M | -5.21M | 4.15M | -6.79M | 62.00M | -11.66M | -16.01M | 1.15M | 16.74M | -27.09M | 15.71M | -16.05M | -2.16M | 2.32M | -15.86M | 5.02M | 11.78M | -6.92M | 11.34M | -26.58M | 25.77M | -18.06M | 8.26M | -18.16M | 13.02M | -1.86M | 28.00M | -5.20M | -2.83M | -18.33M | -10.08M | -4.95M | 3.18M | 1.28M | -2.25M | 0.55M | -0.82M | -2.15M | 1.49M | -0.51M | -0.30M | -0.57M |