|
Net Income
|
-6.29M | -1.75M | 3.29M | -4.29M | -3.22M | 1.98M | 2.50M | 0.70M | 0.71M | 3.36M | 4.83M | 2.47M | 5.54M | 11.85M | 9.26M | 4.70M | 9.15M | 13.50M | 12.91M | 8.06M | 8.58M | 13.57M | 16.28M | 13.57M | 12.61M | 19.25M | 11.78M | 11.39M | 10.57M | 13.28M | 13.83M | 10.35M | 11.39M | 17.57M | 14.37M | 27.01M | 21.12M | 30.28M | 28.20M | 25.38M | 22.26M | 37.07M | 32.97M | 21.42M | 28.11M | 28.45M | 41.54M | 40.24M | 37.29M | 62.47M | 79.71M | 73.76M | 79.42M | 109.25M | 97.89M | 70.86M | 76.10M | 91.32M | 98.21M | 89.23M | 90.69M | 102.52M | 92.75M | 76.10M | 49.81M | 71.39M | 86.32M |
|
Deferred Taxes
|
50.58M | 50.58M | 50.97M | 41.87M | 41.87M | 41.87M | 41.83M | 39.08M | 39.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.32M | | | | 7.07M | 0.50M | 3.04M | -2.34M | 1.33M | 1.86M | 1.90M | -0.77M | -2.03M | 1.12M | 1.73M | 20.81M | 5.74M | 7.03M | 4.72M | -7.15M | 1.78M | 2.30M | 1.94M | 57.20M | 5.25M | 12.23M | 50.59M |
|
Cash from Discontinued Operations
|
| | | -0.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.10M | | | | 0.12M | | | | 0.02M | | | | 0.05M | | | | 0.02M | | | | 0.04M | | | | 0.00M | | | | 0.01M | | | | 0.03M | | | | 0.03M | | | | 0.08M | | | | 0.06M | | | | 0.03M | | | |
|
Gains from Investment Securities
|
0.91M | 0.92M | 0.10M | -2.05M | | | -0.61M | 2.90M | -0.74M | -0.18M | 0.21M | 1.72M | 1.25M | -3.15M | 0.01M | 2.38M | -1.43M | -1.10M | -0.38M | 7.61M | -2.05M | -2.27M | 12.65M | 8.56M | 3.47M | 13.87M | 6.64M | 3.08M | 10.03M | 24.65M | | | 20.37M | 8.32M | 2.63M | 4.16M | 5.32M | 17.10M | 5.63M | 1.04M | 4.59M | -21.99M | -12.03M | 47.96M | 4.80M | 4.86M | 4.92M | 4.95M | 6.35M | 3.60M | 5.86M | 4.77M | 11.23M | | 4.32M | 3.92M | 8.93M | 0.72M | -21.81M | 26.68M | 7.97M | -18.64M | -5.61M | 26.47M | 7.64M | -20.86M | 21.75M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 0.25M | | | | 0.16M | | | | 11.97M | | | | 0.06M | | | | 5.13M | | | | 0.03M | | | | 5.29M | | | | 8.80M | | | | 15.13M | | | | 28.88M | | | | 4.92M | | | | 10.01M | | | | 3.91M | | | |
|
Cash from Operations
|
7.01M | 2.72M | 10.23M | -5.88M | -2.31M | 7.36M | 14.48M | 3.86M | -1.00M | 11.71M | 23.94M | 23.56M | 24.05M | 26.28M | 27.10M | 23.25M | 7.02M | 24.96M | 35.58M | 33.76M | 4.12M | 42.76M | 45.14M | 10.15M | 26.16M | 40.88M | 46.99M | 31.80M | 16.96M | 49.51M | 51.84M | 28.12M | 24.13M | 55.19M | 48.42M | 30.11M | 35.50M | 76.62M | 74.99M | 69.33M | 30.40M | 83.17M | 93.72M | 65.58M | 51.27M | 96.97M | 90.73M | 70.18M | 60.97M | 79.17M | 127.55M | 114.91M | 95.96M | 111.94M | 136.17M | 128.95M | 119.27M | 172.13M | 124.86M | 161.68M | 106.47M | 130.77M | 181.72M | 164.74M | 109.07M | 170.74M | 177.85M |
|
Depreciation & Amortization (CF)
|
10.03M | 9.99M | 9.80M | 9.52M | 9.21M | 9.22M | 8.95M | 8.69M | 8.57M | 8.80M | 9.72M | 10.18M | 11.41M | 11.95M | 12.31M | 12.30M | 11.63M | 12.39M | 13.74M | 13.80M | 13.84M | 15.09M | 15.34M | 14.76M | 15.20M | 16.56M | 16.77M | 16.50M | 17.24M | 19.74M | 19.93M | 19.33M | 20.09M | 22.18M | 22.34M | 22.50M | 23.03M | 25.24M | 26.69M | 27.19M | 26.78M | 29.14M | 31.33M | 31.88M | 32.59M | 33.66M | 34.22M | 34.18M | 35.37M | 34.66M | 35.74M | 35.93M | 39.95M | 36.94M | 40.68M | 39.62M | 42.88M | 44.66M | 45.62M | 45.69M | 48.85M | 52.54M | 54.66M | 54.06M | 59.04M | 62.55M | 64.04M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.83M | 35.31M | -21.45M | -44.06M | 5.28M | 5.50M | 47.23M | -34.61M | 34.37M | 31.69M | -2.29M | -49.11M | 29.12M | -1.24M | 20.38M |
|
Change in Account Payables
|
48.54M | 42.80M | 51.16M | 47.00M | 49.80M | 48.11M | 44.27M | 37.74M | 38.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.12M | 7.11M | -34.84M | -9.91M | 7.01M | 3.88M | 14.27M | -14.41M | 3.46M | 7.98M | 0.66M | -12.91M | 16.37M | -5.38M | -0.51M |
|
Other Working Capital Changes
|
1.68M | -3.83M | -3.50M | 27.15M | -9.33M | 23.36M | -2.43M | -16.21M | 11.03M | 0.64M | -9.61M | -13.44M | -8.35M | 0.67M | -5.53M | -0.77M | 15.20M | 2.02M | -8.54M | -3.47M | 20.35M | -11.83M | -11.75M | 14.45M | 3.70M | -7.16M | -12.89M | 10.23M | 12.56M | -11.84M | -15.54M | 9.01M | 12.77M | -6.47M | -7.28M | -4.37M | 12.26M | -15.31M | -14.67M | 14.29M | 26.72M | -7.63M | -17.39M | -3.42M | 18.63M | -29.24M | -8.26M | -19.02M | 15.38M | 23.09M | -11.54M | -48.59M | 2.85M | 10.86M | -12.84M | 48.17M | 10.14M | -25.81M | -5.01M | -11.64M | 7.57M | 9.91M | -23.82M | 64.68M | -1.23M | -22.00M | -4.92M |
|
Capital Expenditures
|
-2.27M | -2.68M | -1.86M | 15.17M | 0.06M | 0.50M | 1.01M | 2.24M | 6.11M | 14.79M | 31.42M | 18.55M | 40.59M | 30.85M | 10.45M | 4.23M | 6.72M | 65.37M | 28.71M | 25.56M | 8.38M | 58.70M | 12.70M | 17.98M | 30.06M | 26.40M | 12.37M | 17.66M | 53.99M | 48.15M | 6.73M | 10.49M | 88.39M | 38.94M | 28.35M | 31.02M | 46.88M | 71.69M | 36.64M | 68.45M | 56.74M | 109.69M | 78.77M | 42.45M | 107.59M | 41.27M | 56.44M | 25.84M | 25.57M | 74.63M | 54.68M | 130.86M | 46.26M | 110.09M | 122.71M | 88.37M | 128.41M | 98.61M | 113.51M | 99.35M | 457.16M | 224.75M | 193.38M | 168.25M | 202.89M | 174.65M | 90.27M |
|
Sales of Property, Plant and Equipment
|
0.37M | 0.22M | -0.01M | 0.21M | 0.06M | 0.28M | 0.06M | 0.16M | 0.06M | 0.21M | 0.28M | 2.41M | 1.36M | 0.78M | 0.47M | 0.70M | 0.71M | 0.56M | 1.78M | 1.28M | 0.16M | 0.27M | 2.17M | 0.32M | 0.29M | 0.22M | 0.15M | 0.15M | 0.37M | 0.23M | 0.45M | 0.64M | 0.61M | 0.32M | 2.17M | 2.08M | 0.10M | 0.32M | 0.36M | 0.31M | 0.28M | 0.10M | 0.30M | 5.95M | 4.92M | 1.23M | 1.65M | 4.53M | 0.18M | 0.06M | 6.22M | 1.94M | 0.88M | 0.18M | 0.00M | 0.86M | 0.36M | 0.17M | 1.61M | 0.59M | 0.34M | 0.30M | 1.44M | 0.61M | 0.83M | 1.14M | 19.77M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | 23.08M | -0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-1.90M | -2.47M | -1.87M | -1.34M | -0.06M | -0.16M | -0.95M | -2.08M | -6.04M | -14.57M | -31.14M | -16.14M | -39.24M | -30.07M | -17.59M | -3.54M | -6.01M | -64.80M | -26.92M | -24.28M | -8.22M | -58.43M | -10.53M | -17.66M | -52.85M | -25.34M | -12.22M | -17.51M | -53.63M | -47.92M | -6.28M | -9.86M | -87.78M | -38.63M | -26.18M | -28.94M | -46.78M | -71.37M | -36.28M | -68.14M | -56.47M | -109.59M | -78.47M | -36.51M | -102.68M | -40.05M | -54.79M | -21.31M | -25.39M | -74.58M | -48.96M | -128.92M | -45.38M | -109.92M | -122.70M | -87.52M | -128.06M | -98.44M | -110.52M | -111.69M | -451.82M | -224.46M | -191.95M | -167.64M | -202.06M | -181.90M | -70.50M |
|
Other financing activities
|
174.44M | 175.07M | 175.77M | 6.13M | 201.40M | 202.20M | 202.63M | 202.75M | 203.09M | | | | | | | | | | -1.13M | 2.69M | | | | 4.02M | -0.45M | -0.00M | | 4.16M | | | | | | | | | | | | | 0.65M | -0.62M | 0.63M | 2.82M | | | | | | | | | | | | | -0.95M | -0.02M | -0.00M | 10.19M | -0.14M | -0.08M | -0.01M | 9.34M | | | |
|
Cash from Financing Activities
|
-20.23M | -1.78M | -0.59M | -2.24M | | | 0.05M | 0.06M | | | | -9.62M | 13.93M | 4.56M | -9.53M | -20.20M | -0.89M | 42.27M | -7.46M | -13.38M | 4.79M | 16.62M | -29.16M | 4.63M | 22.52M | -12.08M | -33.90M | -18.70M | 36.79M | -1.47M | -45.14M | -17.51M | 62.83M | -16.88M | -22.56M | 3.47M | 7.05M | -4.55M | -39.37M | 0.48M | 23.90M | 26.89M | -15.74M | -28.84M | 98.07M | -74.55M | -39.75M | -49.04M | -7.63M | -4.99M | -6.08M | -4.77M | -15.85M | -5.48M | -1.51M | -3.87M | -12.18M | -5.12M | -0.08M | -3.04M | 61.45M | 92.54M | 13.46M | 7.97M | 90.05M | 13.46M | -90.68M |
|
Net Equity Issued and Repurchased
|
11.95M | -1.53M | 7.78M | | 6.37M | 7.26M | 13.58M | | 22.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-15.11M | -1.53M | 7.78M | -9.46M | -2.37M | 7.26M | 13.58M | 1.84M | -7.04M | -11.29M | -7.19M | -2.21M | -1.26M | 0.77M | -0.02M | -0.48M | 0.12M | 2.44M | 1.19M | -3.90M | 0.68M | 0.95M | 5.46M | -2.88M | -4.17M | 3.47M | 0.88M | -4.42M | 0.11M | 0.12M | 0.43M | 0.75M | -0.83M | -0.31M | -0.32M | 4.64M | -4.22M | 0.69M | -0.66M | 1.67M | -2.16M | 0.47M | -0.49M | 0.23M | 46.66M | -17.63M | -3.81M | -0.16M | 27.95M | -0.40M | 72.51M | -18.78M | 34.74M | -3.45M | 11.95M | 37.56M | -20.96M | 68.57M | 14.27M | 46.95M | -283.91M | -1.14M | 3.24M | 5.07M | -2.94M | 2.30M | 16.66M |
|
Free Cash Flow
|
9.28M | 5.41M | 12.10M | -21.05M | -2.37M | 6.86M | 13.46M | 1.62M | -7.11M | -3.08M | -7.47M | 5.00M | -16.55M | -4.57M | 16.65M | 19.02M | 0.29M | -40.40M | 6.87M | 8.20M | -4.26M | -15.94M | 32.45M | -7.82M | -3.90M | 14.48M | 34.62M | 14.13M | -37.04M | 1.36M | 45.11M | 17.62M | -64.26M | 16.25M | 20.07M | -0.91M | -11.38M | 4.92M | 38.35M | 0.87M | -26.34M | -26.52M | 14.96M | 23.13M | -56.32M | 55.69M | 34.29M | 44.35M | 35.40M | 4.54M | 72.86M | -15.96M | 49.70M | 1.85M | 13.46M | 40.58M | -9.14M | 73.53M | 11.36M | 62.33M | -350.70M | -93.98M | -11.66M | -3.52M | -93.82M | -3.91M | 87.58M |
|
Net Cash Flow
|
-15.11M | -1.53M | 7.78M | -9.46M | -2.37M | 7.20M | 13.58M | 1.84M | -7.04M | -2.86M | -7.19M | -2.21M | -1.26M | 0.77M | -0.02M | -0.48M | 0.12M | 2.44M | 1.19M | -3.90M | 0.68M | 0.95M | 5.46M | -2.88M | -4.17M | 3.47M | 0.88M | -4.42M | 0.11M | 0.12M | 0.43M | 0.75M | -0.83M | -0.31M | -0.32M | 4.64M | -4.22M | 0.69M | -0.66M | 1.67M | -2.16M | 0.47M | -0.49M | 0.23M | 46.66M | -17.63M | -3.81M | -0.16M | 27.95M | -0.40M | 72.51M | -18.78M | 34.74M | -3.45M | 11.95M | 37.56M | -20.96M | 68.57M | 14.27M | 46.95M | -283.91M | -1.14M | 3.24M | 5.07M | -2.94M | 2.30M | 16.66M |