|
Net Income
|
-4.22M | 2.06M | 2.44M | -2.63M | 6.72M | 6.53M | 7.68M | 6.42M | 2.46M | 12.56M | 5,938.00M | 7.19M | | 8.80M | 17.44M | 10.67M | 11.58M | 19.36M | 19.46M | 11.43M | 16.92M | 21.09M | 18.59M | 30.72M | 21.68M | 20.93M | 8.78M | 12.88M | 8.18M | 14.15M | 23.77M | -6.14M | 21.68M | 25.08M | 24.61M | 28.15M | -10.40M | 13.74M | 23.36M | 26.78M | 10.22M | 16.33M | 6.66M | -1.79M | -40.29M | 1.71M | -3.15M | 7.44M | -12.43M | -3.22M | 23.26M | 8.74M | 6.81M | 15.19M |
|
Deferred Taxes
|
| 0.95M | 0.48M | | | -0.01M | 1.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | 0.56M | -0.21M | | | -0.01M | -0.13M | -0.11M | | -0.26M | -0.18M | | -0.01M | -0.22M | -0.17M | | 0.36M | | 0.12M | -0.24M | -0.01M | | -0.08M | 0.00M | -0.01M | 0.00M | -0.07M | | -0.01M | | -0.06M | -0.01M | -0.36M | | -0.41M | | -0.25M | | -0.02M | | 0.70M | 0.02M | 1.34M | -1.39M | -1.29M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.38M | | | | | |
|
Cash from Operations
|
| -0.40M | | 2.79M | | | 17.24M | 12.21M | 13.12M | 12.38M | 21.62M | 22.13M | | 19.64M | 25.39M | 28.99M | 23.50M | 30.62M | 25.34M | 50.30M | 47.72M | 60.40M | -3.84M | 32.42M | 45.82M | 35.43M | 34.99M | 39.54M | 42.48M | 40.72M | 42.95M | 39.16M | 41.62M | 47.05M | 41.41M | 47.85M | 31.96M | 40.84M | 45.76M | 18.29M | 35.82M | 25.84M | 20.99M | 29.65M | 42.41M | 25.28M | 34.30M | 26.80M | 33.78M | 35.35M | 41.22M | 36.02M | 31.96M | 44.25M |
|
Amortizatization of Intangibles
|
| | | | | | | -0.11M | -0.11M | -0.48M | 0.69M | -0.48M | | -0.48M | -0.48M | -0.48M | -0.41M | -0.37M | -1.63M | -0.37M | -0.37M | -0.37M | -1.49M | -0.37M | -0.37M | -0.25M | -0.06M | | | | | | | | | | | | | | | | | | | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M | -0.12M |
|
Amortization of Deferred Charges
|
| 0.24M | 0.25M | 0.25M | 0.87M | 0.34M | 0.29M | 0.28M | 1.42M | 0.31M | 1.02M | 0.28M | | 0.29M | 0.29M | 0.29M | 0.29M | 0.31M | 0.32M | 0.35M | 0.41M | 0.47M | 0.51M | 0.57M | 0.70M | 1.23M | 0.68M | 0.66M | 0.66M | 0.66M | 0.65M | 0.64M | 0.63M | 0.62M | 0.62M | 1.10M | 0.66M | 1.14M | 0.62M | 0.60M | 0.85M | 0.62M | 0.62M | 0.60M | 0.76M | 0.58M | 0.57M | 0.55M | 0.54M | 0.56M | 0.57M | 0.57M | 0.60M | 0.63M |
|
Change in Receivables
|
| 0.04M | -0.08M | 0.10M | | | -0.20M | 3.78M | | 1.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| -0.07M | 0.33M | 0.05M | 0.00M | 0.04M | -0.29M | -0.08M | -0.02M | 0.13M | -0.09M | -0.16M | | 0.12M | -0.46M | -0.01M | 0.09M | 0.01M | -0.07M | -0.42M | 0.20M | 0.01M | -0.36M | 0.05M | -0.05M | -0.01M | -0.04M | -0.12M | 0.13M | 0.17M | -0.32M | 0.08M | -0.03M | 0.18M | -0.00M | 0.04M | -0.65M | 0.91M | 0.36M | -0.56M | 0.21M | -0.98M | 3.48M | 2.26M | 0.40M | 0.01M | -4.81M | -0.59M | 0.57M | 0.07M | -0.64M | -1.36M | 0.65M | -0.11M |
|
Change in Account Payables
|
| -2.02M | 4.00M | 0.92M | -0.84M | 0.81M | -0.23M | -0.17M | 1.16M | -1.37M | -4.24M | -0.23M | | -2.35M | 0.02M | -0.23M | -0.13M | 0.27M | -0.16M | 1.94M | 2.56M | -4.58M | -33.30M | 1.13M | -4.93M | -0.27M | -0.43M | -0.48M | 0.59M | -0.05M | -2.17M | -0.18M | 0.22M | 0.42M | 0.24M | -0.14M | 1.45M | -0.45M | -1.57M | -3.13M | 2.84M | 0.64M | -0.10M | -0.40M | 0.44M | -0.28M | 6.10M | -0.21M | 1.96M | 7.99M | -3.69M | 2.86M | 1.17M | -1.29M |
|
Change in Accured Expenses
|
| -3.29M | -0.35M | 1.86M | -1.84M | 2.35M | -1.60M | 0.06M | -0.42M | -0.34M | -1.40M | 1.08M | | 0.16M | -1.47M | 2.17M | -2.58M | 0.50M | -1.70M | 5.12M | -4.29M | -0.48M | -0.21M | -0.37M | 1.03M | 3.07M | -4.78M | -0.03M | -0.14M | 0.58M | 0.67M | -0.08M | -0.60M | 0.13M | -1.31M | 3.41M | -2.92M | -0.39M | 0.95M | 4.28M | -1.62M | 0.53M | 0.35M | -1.25M | 4.48M | -3.01M | 3.91M | -0.43M | -4.62M | 4.11M | -3.23M | 0.07M | 3.54M | -0.87M |
|
Other Working Capital Changes
|
| -3.97M | 7.24M | 0.21M | -3.99M | 1.78M | -0.56M | 0.03M | -0.03M | 0.00M | 0.79M | -0.16M | 0.03M | -0.34M | -2.07M | 3.60M | 0.18M | 1.95M | -1.74M | -2.08M | 2.44M | 0.19M | 1.44M | -8.32M | 8.77M | 2.71M | -6.41M | 0.66M | 0.46M | -1.49M | 1.49M | -0.22M | -2.89M | 1.49M | 3.49M | 4.38M | -1.98M | -0.93M | -0.71M | -6.19M | 6.93M | -1.65M | 10.60M | -1.50M | 4.82M | -4.82M | -5.23M | -2.77M | 4.66M | 2.02M | 2.91M | -2.03M | -3.16M | -0.20M |
|
Acquisitions
|
| | | | | | | | 114.29M | | | | 41.19M | | | | | | | | | 33.23M | | | | | | | | | | | | | 21.90M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.07M | 0.06M | -18.16M | | | -0.01M | 0.08M | -105.31M | | -16.71M | 0.05M | | -0.42M | -8.45M | -0.33M | -0.19M | -0.33M | -13.95M | -32.80M | -28.07M | -32.84M | -94.86M | -15.38M | -0.01M | 0.02M | -0.13M | | | | | -0.01M | -0.21M | -0.13M | -21.09M | -6.73M | -0.02M | -0.14M | -4.64M | -0.17M | -0.86M | -33.96M | -0.52M | -1.43M | -1.31M | -0.07M | 0.03M | -0.07M | -0.01M | 0.52M | -0.78M | 0.83M | | -26.04M |
|
Other financing activities
|
| -1.99M | 5.40M | -0.47M | -1.44M | 0.45M | 13.08M | -1.00M | 0.77M | 0.69M | 4.55M | -0.01M | | 0.03M | 0.59M | | | -0.03M | -0.17M | | | -0.02M | -1.24M | -1.05M | -0.06M | -4.19M | 0.01M | 0.02M | | | | -0.01M | | | -0.08M | -1.48M | | -3.72M | -0.02M | | | -0.06M | 1.78M | | | 0.01M | 4.92M | | | | 1.06M | | | |
|
Cash from Financing Activities
|
| -2.46M | -7.28M | 15.43M | -2.33M | 42.65M | -16.86M | -15.75M | 101.28M | -2.33M | -18.43M | 20.05M | | -23.30M | -60.50M | -23.59M | -26.30M | -28.64M | -90.34M | -10.31M | 9.97M | -54.03M | -41.38M | 19.13M | -82.95M | 152.14M | -225.69M | -38.14M | -43.16M | -38.22M | -44.32M | -38.23M | -44.42M | -38.22M | -18.39M | -33.68M | -40.37M | -25.60M | -45.49M | -39.17M | 12.47M | -30.73M | -22.53M | -23.41M | -30.34M | -35.11M | -23.65M | -40.30M | -27.41M | -25.39M | -40.23M | -36.68M | -32.98M | -7.32M |
|
Dividends Paid - Common
|
| | | | | | 27.50M | -7.62M | -7.62M | -9.94M | 61.81M | -11.46M | | -14.75M | 91.63M | -15.01M | -15.10M | -15.03M | -60.16M | -16.38M | -17.02M | -17.39M | -68.97M | -19.83M | 59.50M | 19.83M | 19.83M | 19.83M | -59.50M | -19.83M | 138.84M | -19.83M | -19.83M | -19.83M | 138.84M | -19.83M | -19.83M | -19.85M | 138.90M | -19.87M | -19.87M | -19.87M | 139.07M | -2.60M | -2.60M | -2.60M | 18.21M | -2.60M | -2.60M | -2.60M | 18.21M | -2.60M | -2.60M | -2.60M |
|
Exchange Rate Effect
|
| -0.00M | | 0.00M | -0.03M | 0.00M | -0.01M | -0.04M | 0.02M | -0.06M | -0.17M | -0.14M | | -0.13M | -0.06M | 0.14M | -0.12M | 0.05M | 0.06M | -0.00M | 0.04M | 0.09M | -0.03M | 0.04M | -0.08M | -0.01M | -0.11M | -0.01M | 0.01M | -0.08M | 0.05M | -0.23M | 0.22M | 0.16M | 0.36M | -0.01M | -0.00M | -0.07M | 0.06M | 0.05M | -0.25M | -0.05M | 0.08M | -0.04M | 0.01M | -0.04M | 0.06M | -0.10M | 0.01M | 0.12M | -0.51M | 0.16M | 0.08M | -0.01M |
|
Change in Cash
|
| -2.94M | 1.08M | 0.07M | 23.86M | 3.27M | 0.35M | -3.50M | 9.11M | 9.99M | -13.69M | 2.00M | | -4.21M | -43.62M | 5.21M | -3.12M | 1.64M | 0.36M | 7.19M | 29.65M | -26.38M | 7.99M | -2.05M | 1.03M | 10.94M | -14.31M | 1.39M | -0.68M | 2.42M | -1.32M | 0.69M | -2.78M | 8.86M | 2.29M | 7.44M | -8.43M | 15.02M | -4.31M | -21.01M | 47.19M | -38.91M | -1.98M | 4.77M | 10.77M | -9.94M | 10.73M | -13.68M | 6.38M | 10.61M | -0.29M | 0.33M | -0.94M | 10.88M |
|
Free Cash Flow
|
| -0.40M | | 2.79M | | | 17.24M | 12.21M | 13.12M | 12.38M | 21.62M | 22.13M | | 19.64M | 25.39M | 28.99M | 23.50M | 30.62M | 25.34M | 50.30M | 47.72M | 60.40M | -3.84M | 32.42M | 45.82M | 35.43M | 34.99M | 39.54M | 42.48M | 40.72M | 42.95M | 39.16M | 41.62M | 47.05M | 41.41M | 47.85M | 31.96M | 40.84M | 45.76M | 18.29M | 35.82M | 25.84M | 20.99M | 29.65M | 42.41M | 25.28M | 34.30M | 26.80M | 33.78M | 35.35M | 41.22M | 36.02M | 31.96M | 44.25M |
|
Net Cash Flow
|
| -2.94M | -7.22M | 0.07M | -2.33M | 42.65M | 0.36M | -3.45M | 9.09M | 10.05M | -13.53M | 42.23M | | -4.08M | -43.56M | 5.06M | -2.99M | 1.66M | -78.96M | 7.19M | 29.61M | -26.47M | -140.07M | 36.17M | -37.14M | 187.59M | -190.84M | 1.40M | -0.69M | 2.50M | -1.37M | 0.92M | -3.00M | 8.70M | 1.93M | 7.44M | -8.43M | 15.09M | -4.37M | -21.06M | 47.44M | -38.86M | -2.06M | 4.81M | 10.76M | -9.89M | 10.67M | -13.58M | 6.36M | 10.48M | 0.22M | 0.17M | -1.02M | 10.89M |