|
Net Income
|
-19.61M | 0.40M | -24.88M | -130.44M | 4.57M | | -4.00M | 1.49M | | -9.49M | -16.27M | -7.28M | -11.67M | | -3.00M | -9.86M | -11.09M | -10.45M | -14.97M | -15.11M | -138.41M | -146.79M | -98.22M | -101.24M | -54.23M | -33.15M | -12.24M | 0.22M | 1.43M | -6.55M | 8.48M | 5.94M | -11.08M | -3.08M | -10.58M | -29.44M | -5.77M | -6.68M | 81.30M | -13.13M | -4.77M | -10.67M | -12.35M | -4.65M | -8.39M | -9.58M | -2.10M | 2.38M | 9.05M | 2.05M | -0.47M | 4.92M | 2.58M | -0.43M | 7.97M | -4.08M | -3.33M | 0.54M | -2.29M | -10.11M | -1.96M | -2.26M | -7.47M | -3.74M | -4.00M | -6.45M | -4.09M |
|
Deferred Taxes
|
| | | | | 0.91M | 0.90M | -0.54M | 0.27M | 2.30M | 2.40M | 0.54M | 0.66M | -0.26M | -0.13M | -7.98M | 0.13M | -0.39M | -0.40M | 0.87M | | 1.37M | 1.33M | -257.47 | 11.30M | 11.05M | 21.13M | | 11.03M | 11.30M | | 0.19M | 1.49M | 1.32M | 1.41M | 0.71M | 0.49M | 0.84M | 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | -0.13M | 0.52M | 0.81M | -0.40M | -29.78M | -34.80M | -38.14M | -0.39M | 0.64M | 0.75M | 1.69M | | 0.26M | -0.13M | 0.14M | | | 111.49 | 999.87 | | 16.58M | 16.68 | 1.10M | -44.12 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | 3.64M | 0.26M | 1.44M | | 0.14M | 0.42M | 0.85M | 0.13M | 0.77M | 0.50M | 0.00M | 0.13M | 0.13M | | 0.26M | 0.69M | 1.23M | 0.66M | 0.73M | 3.39M | 4.42M | 1.11M | 0.32M | 3.31M | 3.39M | 2.23M | 1.40M | 1.39M | | 0.12M | 0.35M | 0.37M | 1.19M | 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | -0.95M | -0.13M | | | 19.95M | | | | | | | | | | | -0.27M | 3.10 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.45M | 8.47M | 6.70M | 5.49M | -6.76M | -3.82M | -67.93M | 94.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | -28.12M | -24.41M | -13.44M | -8.36M | -18.70M | -10.61M | -6.47M | -5.64M | -10.66M | -0.75M | 25.29M | -14.00M | 13.32M | 11.93M | 17.56M | 34.26M | -24.42M | -14.26 | 13.43 | -22.60M | 7.96M | 16.64 | 154.55M | -8.92 | 10.17M | 130.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | 0.39M | 2.45M | -0.95M | -0.54M | 1.73M | -2.55M | -1.75M | -0.52M | -0.26M | 0.38M | 10.59M | -1.06M | 3.39M | -0.27M | -7.76M | -4.11M | 1.78M | -8.18 | -7.57 | 7.91M | 277.39M | -219.12 | 0.47M | 7.72M | 7.91M | -1.34M | -2.81M | -0.32M | -0.66M | -2.23M | 0.24M | 1.47M | 1.79M | 1.51M | 16.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | 19.00M | 15.37M | -6.93M | -0.81M | -0.14M | 0.42M | -2.56M | -0.39M | 2.57M | 1.00M | -3.34M | 1.06M | 0.52M | 1.99M | -3.19M | 10.96M | 24.42M | 9.61 | 9.17 | 158.18M | 203.35M | 184.64M | 1.35M | 531.65 | -6.78M | 24.56M | -3.02M | 19.50M | 16.71M | 21.62M | -39.94M | | 21.00M | 20.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | -15.49M | -15.11M | 2.17M | -8.76M | -22.44M | -24.61M | -26.68M | -11.54M | -4.11M | -2.50M | 7.50M | -15.84M | | | | | | | | | | | | | | | | | | | -5.77M | | | | -12.90M | -4.55M | 3.03M | 7.01M | 5.20M | 2.54M | 8.59M | 4.44M | 14.67M | -11.82M | -7.83M | -7.19M | 0.57M | -3.48M | 10.88M | 6.05M | 15.82M | -5.37M | 1.74M | 4.25M | 3.44M | -5.65M | 5.06M | -5.60M | 1.82M | -5.47M | -4.64M | -6.78M |
|
Amortization
|
| | | | | | | | | | | | | | | 617.39M | | | | 574.25M | | | | 217.49M | | | | 176.00M | | | | | | | | | | | | 2,303.34M | | | | 2,234.81M | | | | 2,408.43M | | 0.48M | | 2,311.97M | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.13M | 0.13M | 0.27M | 0.13M | | | 0.27M | 1.18M | 0.77M | 0.13M | 0.18M | | | 0.13M | 0.15M | 1.37M | -1.23M | 9.11 | 8.87 | 1.13M | 137.04M | 3.77 | | 477.60 | 4.52M | 4.46M | 0.54M | | -0.11M | -0.12M | -0.12M | | | | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | -0.26M | | | | | | | | | | | | | | | | | | -36.83M | -6.37M | | -1.54M | -1.65M | -4.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | -3.90M | -13.30M | -24.04M | 49.49M | -5.03M | -3.96M | -3.09M | -0.79M | 0.13M | -1.00M | -6.71M | -1.72M | | | | | | | | | | | | | | | | | | | -12.25M | | | | | -2.05M | -3.15M | -4.45M | -3.65M | -0.55M | -1.10M | 0.93M | 3.63M | 7.60M | 7.83M | 9.32M | -15.65M | -2.47M | -3.84M | -2.32M | -4.69M | -0.21M | -5.01M | -8.16M | -8.50M | -1.63M | -2.26M | -5.93M | -4.59M | 6.10M | 4.53M | 4.09M |
|
Other financing activities
|
| | | | | 12.11M | 10.59M | 11.25M | | 13.38M | 13.16M | 11.16M | 12.20M | 10.66M | 11.63M | 10.95M | 11.09M | 10.97M | 11.13M | 11.49M | 11.51M | 11.52M | 11.15M | 10.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | 2.86M | 4.65M | | 6.47M | -1.58M | 36.07M | -1.64M | -4.85M | 6.17M | 1.25M | -3.95M | 7.39M | | | | | | | | | | | | | | | | | | | | | | | | -14.21M | -27.98M | -40.17M | -26.79M | -13.25M | -14.21M | -4.67M | -6.68M | 10.61M | 6.26M | 4.25M | -2.29M | 3.03M | -2.03M | -6.35M | -13.77M | -4.62M | -6.42M | -15.68M | -16.89M | 1.41M | -5.82M | -7.80M | -13.68M | 1.05M | 2.83M | -1.75M |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.76M | | | | 68.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | | | | | -2.23M | -0.43M | -0.32M | -0.55M | -0.71M | -1.53M | | -0.36M | -0.35M | 1.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | 6.90M | 2.58M | 4.21M | -1.21M | -2.30M | 0.28M | 2.04M | -2.88M | 4.50M | -1.50M | -1.03M | 2.64M | -0.65M | -2.52M | -0.83M | -19.19M | 18.25M | 5.64 | 7.11 | 30.51M | -826.65M | 1.33 | | -1.26 | -12.43M | -15.63M | -0.97M | | -2.42M | -3.29M | -3.06M | 0.25M | 0.36M | -0.35M | -0.11M | | 0.22M | 0.45M | | -0.22M | -0.66M | -0.82M | -0.95M | 1.09M | | 1.06M | -2.02M | 0.56M | 1.81M | 1.61M | -0.10M | -0.64M | -0.87M | | -0.86M | 0.33M | 0.11M | -0.44M | 0.84M | -0.53M | -0.79M | -0.58M |
|
Change in Cash
|
| | | | | -9.63M | -21.18M | -7.06M | 45.98M | -27.62M | 31.97M | -6.14M | -20.06M | 6.68M | -3.75M | -4.19M | -7.53M | -6.40M | -4.77M | -3.38M | -79.48M | 53.23M | -36.66 | -35.23 | -47.45M | -21.20M | 8.64 | | -1.97 | 64.40M | 48.00M | -94.46M | -11.19M | -10.12M | -20.09M | -3.41M | -12.53M | -22.56M | -1.74M | 41.10M | -20.80M | -27.98M | -37.61M | -25.24M | -11.26M | -6.72M | 0.70M | 29.50M | 6.39M | 6.14M | 6.37M | -11.74M | -2.92M | 5.02M | -2.52M | 0.95M | -10.09M | -9.80M | -19.70M | -21.95M | -5.87M | -3.02M | -19.33M | -16.46M | 1.58M | 2.72M | -4.33M |
|
Beginning Cash Balance
|
| | | | | -1.17M | -1.29M | -1.77M | -0.54M | -1.44M | -1.41M | -2.56M | -1.31M | -1.54M | -0.75M | -1.24M | -1.32M | -1.70M | -0.80M | -0.51M | -15.07M | 12.48M | -3.48 | -4.18 | -13.56M | -2.33M | -3.17 | 13.11M | -897.85 | -12.43M | -23.44M | -3.67M | -1.92M | -3.52M | -4.00M | -5.53M | -1.60M | -2.63M | -3.72M | 2.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | -15.49M | -15.11M | 2.17M | -8.76M | -22.44M | -24.61M | -26.68M | -11.54M | -4.11M | -2.50M | 7.50M | -15.84M | | | | | | | | | | | | | | | | | | | -5.77M | | | | -12.90M | -4.55M | 3.03M | 7.01M | 5.20M | 2.54M | 8.59M | 4.44M | 14.67M | -11.82M | -7.83M | -7.19M | 0.57M | -3.48M | 10.88M | 6.05M | 15.82M | -5.37M | 1.74M | 4.25M | 3.44M | -5.65M | 5.06M | -5.60M | 1.82M | -5.47M | -4.64M | -6.78M |
|
Net Cash Flow
|
| | | | | -16.53M | -23.76M | -21.86M | 47.20M | -29.06M | 7.50M | -31.41M | -17.18M | 2.18M | -2.25M | -3.16M | -10.17M | | | | | | | | | | | | | | | | | | | -18.01M | | | | -12.90M | -20.80M | -28.09M | -37.61M | -25.24M | -11.26M | -6.72M | 0.70M | 11.62M | 6.39M | 6.26M | 6.37M | -17.37M | -2.92M | 5.02M | -2.62M | -2.65M | -10.20M | -9.69M | -19.59M | -21.95M | -5.87M | -3.02M | -19.33M | -16.46M | 1.68M | 2.72M | -4.44M |