|
Net Income
|
0.02M | 0.63M | -1.26M | 1.31M | -1.80M | 1.63M | 3.69M | 0.75M | 0.07M | 0.04M | 6.20M | -1.15M | -2.15M | -7.98M | 0.90M | -8.98M | -7.56M | -1.56M | -2.66M | -3.91M | -4.79M | -3.60M | | 0.01M | 0.03M | -66.38M | | -14.25M | -39.25M | -87.41M | -73.07M | -68.38M | -62.22M | -45.52M | -43.95M | -51.16M | -47.02M | -29.69M | -41.48M | -42.66M | -36.39M | -29.69M | -338.84M | -34.84M | -21.44M | -3.64M | -5.13M | -25.54M | -9.16M | -10.14M | -2.94M | -10.24M | -7.56M | -0.59M | 5.27M | 18.58M | 2.37M | 24.12M | 171.68M | 37.99M | 33.16M | 32.66M | 32.69M | 46.95M | 2.84M | 19.03M |
|
Gains from Sales and Divestitures
|
| | 0.03M | | | | 0.08M | | | | 0.07M | | | | 0.03M | | | | | | | | 0.10M | | | | 0.38M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 32.98M | | | 30.82M | 49.34M | 63.65M | | 53.40M | 83.55M | 108.41M | | | 107.24M | 140.66M | | 75.24M | 116.66M | 148.98M | | 87.88M | 128.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 0.45M | 0.62M | 0.56M | 2.73M | 0.49M | -2.02M | 1.52M | 2.92M | 4.86M | -2.59M | 4.09M | 1.82M | 3.27M | 15.76M | 7.87M | 6.95M | 3.88M | 2.42M | 5.20M | 6.06M | 6.28M | 6.64M | 6.79M | 23.18M | 8.26M | | -8.15M | 7.94M | -5.64M | | 19.98M | 19.13M | 14.93M | 24.76M | 21.59M | 24.70M | 10.17M | 25.29M | 16.96M | 22.25M | 23.92M | 332.56M | 17.22M | 13.83M | 12.90M | 11.50M | 19.63M | 17.67M | 26.50M | -71.46M | 30.05M | 25.33M | 23.13M | 17.00M | 15.18M | 29.89M | 12.97M | -134.45M | 21.86M | 23.57M | 24.02M | 19.71M | 25.79M | 53.99M | 47.88M |
|
Change in Working Capital
|
| | -1.08M | 0.60M | -5.37M | -10.14M | 2.00M | 0.56M | -25.89M | 15.12M | 7.32M | 11.24M | -6.05M | -3.97M | 15.04M | -5.82M | -6.69M | 2.73M | 5.61M | 2.98M | -3.97M | 0.73M | 5.27M | -0.08M | -5.68M | 2.99M | | 8.39M | 9.45M | -3.24M | | 22.41M | 3.32M | 5.04M | 5.46M | -4.69M | 5.99M | 8.60M | 8.44M | 1.72M | 11.41M | 8.61M | 7.19M | 24.85M | 32.26M | 21.84M | -13.84M | -27.03M | 24.52M | -12.08M | 14.55M | -28.37M | -14.04M | -31.62M | 74.05M | 0.05M | -13.92M | 35.05M | -38.70M | 29.42M | -5.87M | -61.61M | 38.92M | -9.75M | 0.42M | -9.58M |
|
Change in Receivables
|
| | | | | | | | | | 0.08M | | | | 1.26M | | | | | | | | 1.28M | | | 1.96M | 2.54M | | | -2.80M | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 8.36M | | | | 17.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.14M | | | | -3.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 2.49M | | 2.46M | -4.44M | -8.02M | | 2.83M | -22.89M | 20.02M | | 14.52M | -5.46M | -5.96M | 10.50M | -7.03M | -7.27M | 4.98M | 5.37M | 4.21M | -2.70M | 3.35M | | -0.22M | 12.66M | -49.15M | | -14.07M | -36.37M | -46.09M | | -26.06M | -52.20M | -23.81M | -23.41M | -34.33M | -29.91M | -27.93M | 13.25M | -23.91M | -13.47M | -23.02M | -52.34M | 7.50M | 24.91M | 31.25M | 0.86M | -31.84M | 34.17M | 5.38M | -1.51M | -8.32M | 4.51M | -8.32M | 44.35M | 36.75M | 17.97M | 72.24M | -1.22M | 72.32M | 35.64M | -10.52M | 87.84M | 41.84M | 48.67M | 45.58M |
|
Amortization
|
| 0.00M | | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 3.95M | 0.00M | 0.00M | | -1.57M | -0.05M | 0.00M | | 0.00M | -0.24M | 2.36M | | -9.15M | 0.53M | 1.25M | -27.81M | 0.21M | -1.49M | 49.57M | 1.65M | -9.54M | 28.08M | -19.82M | -55.57M | -0.60M | 0.18M | -0.46M | 0.08M | 0.21M | 0.03M | -2.65M | 0.15M | 0.61M | 1.04M | -0.17M | 23.19M | 10.50M | | -0.57M | | 1.14M | | -0.67M | | -0.37M | | -0.59M | -0.45M | -0.47M | | -0.18M | | 0.10M | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | | | | -0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -1.48M | | -0.32M | -0.21M | -1.68M | | -27.44M | -4.19M | -7.37M | | -10.22M | 0.58M | -11.46M | 3.15M | 7.13M | 3.64M | -2.22M | | -1.78M | 0.37M | 6.53M | | 4.24M | -6.20M | -1.50M | | 13.60M | 51.23M | 72.31M | | -34.47M | -80.68M | 14.94M | -14.88M | 4.64M | 89.29M | -47.67M | 23.76M | 38.96M | -0.08M | 17.13M | 17.82M | 35.13M | -26.56M | -1.61M | -125.82M | -112.83M | -28.61M | 25.70M | 37.94M | 49.65M | 15.63M | -34.45M | 15.79M | 13.65M | -44.29M | -65.40M | 20.46M | -45.87M | 17.09M | 1.56M | 53.66M | -60.69M | 3.64M | -82.71M |
|
Other financing activities
|
| | 7.06M | | 4.71M | 4.57M | 3.91M | 3.04M | 4.25M | 6.73M | 9.39M | 12.05M | 14.48M | 17.64M | 19.90M | 22.27M | 25.45M | 26.94M | 20.09M | 22.13M | 23.64M | 26.77M | 28.61M | 31.87M | 34.79M | 35.84M | 37.90M | 40.41M | 41.98M | 39.58M | 61.41M | 68.94M | 71.57M | 79.35M | 78.80M | 75.10M | 85.54M | 95.52M | 102.43M | 110.74M | 118.46M | 126.24M | 135.74M | 147.33M | 145.71M | 146.68M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -0.05M | -0.09M | -0.03M | 54.24M | -1.73M | | 36.40M | -1.23M | 0.17M | | -0.08M | -0.88M | -0.54M | 0.11M | -0.96M | -0.07M | -0.01M | | -1.16M | -0.30M | -0.06M | | -2.68M | -7.00M | 57.62M | | -2.52M | -6.50M | -6.65M | | 326.14M | 2.71M | | -0.95M | 0.01M | -0.16M | -0.06M | -0.12M | -5.39M | -1.73M | -1.82M | -2.05M | -1.23M | -1.23M | -1.22M | 223.07M | -1.39M | -0.89M | -6.53M | -0.76M | -0.80M | 1.62M | -5.83M | -1.20M | -1.26M | -2.94M | -0.61M | -1.44M | -4.99M | 1.11M | 4.82M | -23.83M | -2.25M | -1.68M | -50.43M |
|
Exchange Rate Effect
|
| -0.13M | | -0.10M | 0.02M | -0.35M | | -0.28M | -0.88M | -2.80M | | -1.71M | 0.70M | -0.99M | -0.42M | -1.68M | 0.14M | -0.12M | | -0.15M | -0.72M | -1.55M | | 0.11M | -0.20M | -5.97M | | -0.26M | -0.59M | -1.03M | | -0.39M | -0.24M | -0.73M | -0.03M | 0.93M | -0.10M | -0.70M | -0.53M | -0.47M | -0.51M | -0.48M | 3.25M | -0.05M | -0.28M | 0.60M | -0.14M | 0.04M | 0.20M | -0.09M | -0.76M | -0.03M | -0.89M | 1.03M | -2.01M | 0.40M | -0.69M | -0.08M | -0.49M | 0.04M | -0.54M | -7.04M | -0.00M | -1.35M | -15.29M | -0.53M |
|
Change in Cash
|
| 0.95M | | 2.11M | 49.59M | -11.43M | | 11.80M | -28.31M | 12.83M | 3.57M | 4.21M | -5.76M | -17.95M | 13.76M | -0.86M | -3.70M | 2.75M | | 1.26M | -2.62M | 9.82M | | 1.34M | -0.54M | 6.97M | | -3.00M | 8.35M | 19.57M | | 265.61M | -130.17M | -9.53M | -38.58M | -29.68M | 59.21M | -75.67M | 36.89M | 9.65M | -15.27M | -7.70M | -36.57M | 41.40M | -2.87M | 28.42M | 98.12M | -146.06M | 4.67M | 24.55M | 35.67M | 40.53M | 21.76M | -48.60M | 58.94M | 49.14M | -29.26M | 6.23M | 17.80M | 21.46M | 53.84M | -4.14M | 117.67M | -21.10M | 50.63M | -87.56M |
|
Free Cash Flow
|
| 2.49M | | 2.46M | -4.44M | -8.02M | | 2.83M | -22.89M | 20.02M | | 14.52M | -5.46M | -5.96M | 10.50M | -7.03M | -7.27M | 4.98M | 5.37M | 4.21M | -2.70M | 3.35M | | -0.22M | 12.66M | -48.44M | | -14.07M | -36.37M | -69.28M | | -26.06M | -52.20M | -23.81M | -23.41M | -34.33M | -29.91M | -27.93M | 13.25M | -23.91M | -13.47M | -23.02M | -52.34M | 7.50M | 24.91M | 31.25M | 0.86M | -31.84M | 34.17M | 5.38M | -1.51M | -8.32M | 4.51M | -8.32M | 44.35M | 36.75M | 17.97M | 72.24M | -1.22M | 72.32M | 35.64M | -10.52M | 87.84M | 41.84M | 48.67M | 45.58M |
|
Net Cash Flow
|
| 0.95M | -0.09M | 2.11M | 49.59M | -11.43M | | 11.80M | -28.31M | 12.83M | | 4.21M | -5.76M | -17.95M | 13.76M | -0.86M | -3.70M | 2.75M | 5.37M | 1.26M | -2.62M | 9.82M | | 1.34M | -0.54M | 6.97M | | -3.00M | 8.35M | 19.24M | | 265.61M | -130.17M | -8.88M | -39.23M | -29.68M | 59.21M | -75.67M | 36.89M | 9.65M | -15.27M | -7.70M | -36.57M | 41.40M | -2.87M | 28.42M | 98.12M | -146.06M | 4.67M | 24.55M | 35.67M | 40.53M | 21.76M | -48.60M | 58.94M | 49.14M | -29.26M | 6.23M | 17.80M | 21.46M | 53.84M | -4.14M | 117.67M | -21.10M | 50.63M | -87.56M |