|
Net Income
|
-0.06M | -0.54M | -1.85M | -0.65M | -2.18M | -2.30M | -0.84M | 1.61M | 1.83M | 2.51M | 5.35M | 4.79M | 4.64M | 5.44M | 6.41M | 7.50M | 7.19M | 7.72M | 6.47M | 4.36M | 6.26M | -9.63M | 1.79M | 6.98M | 6.77M | 5.84M | 8.24M | 7.95M | 16.30M | 377.19M | | | | | | 9.33M | -1.02M | 9.98M | -14.46M | 9.35M | -1.22M | 6.11M | |
|
Share-based Compensation
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.34M | 0.56M | 0.56M | 0.64M | 0.62M | 0.90M | 1.28M | 0.86M | 1.15M | 1.24M | 1.25M | 1.23M | 2.56M | 1.32M | 1.16M | 1.31M | 2.05M |
|
Gains from Investment Securities
|
| | 0.01M | | | | | | -0.10M | 0.09M | | | | | | | | | | | | | 22.27M | | | | 1.06M | | | 0.62M | | 3.75M | | 11.56M | | | | | | | 0.03M | 0.41M | 0.38M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | 13.00M | 8.00M | | | | | 10.42M | 6.50M | 10.24M | | 7.39M | | | 40.04M | 0.34M | 6.36M | | 4.58M | | 0.42M | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.54M | | | 0.79M | |
|
Cash from Operations
|
| -0.24M | -1.46M | 1.59M | -0.56M | -0.12M | 2.39M | 4.63M | 4.43M | 6.48M | 9.44M | 12.77M | 13.42M | 14.11M | 11.53M | 19.29M | 19.37M | 18.66M | 16.89M | 19.95M | 18.62M | 13.97M | 27.57M | 29.93M | 25.81M | 24.86M | 32.23M | 37.13M | 43.99M | 23.70M | 32.13M | 26.77M | 29.98M | 32.28M | 32.64M | 32.75M | 31.46M | 33.63M | 31.08M | 36.57M | 31.64M | 29.05M | 35.58M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.43M | | | 0.28M | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.14M | 0.14M | 0.13M | 0.14M | 0.13M | -0.40M | 0.16M | 0.15M | -0.31M | 0.58M | 0.23M | | 0.00M | -5.38M | 0.26M | 0.00M | 0.01M | 0.14M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.38M | 0.12M | 0.11M | -0.78M | 1.73M | 0.03M | 0.20M |
|
Amortization of Deferred Charges
|
| 0.02M | 0.06M | 0.13M | 0.16M | 0.19M | 0.24M | 0.20M | 0.24M | 0.26M | 0.36M | 0.56M | 0.62M | 0.69M | 0.74M | 0.76M | 0.85M | 0.60M | 0.60M | 0.61M | 0.62M | 0.65M | 0.95M | 0.95M | 0.95M | 0.99M | 1.00M | 1.00M | 1.01M | 0.75M | 0.66M | 0.49M | 0.36M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.42M | 0.45M | 0.58M | 0.58M | 0.58M |
|
Depreciation & Amortization (CF)
|
| 0.03M | 0.15M | 0.68M | 0.93M | 2.44M | 3.00M | 3.87M | 4.30M | 4.78M | 6.26M | 7.61M | 9.03M | 11.85M | 12.65M | 13.72M | 14.28M | 14.85M | 15.41M | 18.25M | 15.61M | 16.25M | -10.13M | 27.07M | 17.11M | 17.00M | 17.14M | 18.22M | 17.61M | 17.26M | 5.40M | 17.99M | 17.81M | 18.64M | 22.76M | 18.55M | 18.80M | 18.10M | 18.84M | 18.90M | 20.25M | 17.86M | 17.75M |
|
Change in Account Payables
|
| -0.02M | 0.09M | 0.29M | -0.11M | 0.08M | 0.12M | 0.10M | 0.01M | 0.12M | 0.30M | 0.20M | 0.43M | 0.76M | -0.75M | 0.05M | 0.07M | 0.01M | 0.28M | -0.20M | | 0.06M | 1.30M | -0.06M | 0.08M | -3.37M | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 0.23M | 0.03M | 1.34M | 1.32M | 0.72M | 1.53M | 0.89M | 0.27M | -0.12M | 0.27M | 2.97M | 1.88M | 3.36M | -2.82M | 1.58M | 2.37M | 2.39M | -1.20M | -1.16M | 0.80M | 0.04M | 2.53M | -0.29M | -0.25M | 2.29M | -5.54M | 0.05M | 3.14M | -10.37M | 2.65M | -4.47M | 0.43M | 1.40M | 2.48M | -2.39M | 0.72M | 0.61M | 1.09M | 2.04M | 7.37M | -3.94M | 6.17M |
|
Other Working Capital Changes
|
| 0.04M | 0.03M | 0.28M | 0.55M | 0.97M | 0.73M | 0.76M | 0.61M | -0.76M | 0.97M | 1.03M | 0.36M | 4.53M | 0.91M | -0.02M | 0.99M | 2.48M | 0.39M | -1.71M | 0.75M | 2.49M | 4.73M | -2.26M | 2.69M | 0.86M | 0.69M | -0.86M | 0.56M | -2.51M | -0.96M | -1.75M | 0.20M | 0.39M | 0.25M | -1.38M | 0.55M | 0.79M | 0.99M | -0.50M | 3.37M | -1.60M | 0.40M |
|
Capital Expenditures
|
| 4.15M | 85.09M | 28.38M | 95.42M | 133.33M | 117.03M | 85.40M | 76.06M | 78.27M | 295.72M | 156.88M | 248.69M | 52.45M | 146.35M | 52.09M | 74.82M | 14.47M | 75.95M | 1.16M | 5.01M | 63.66M | 458.43M | 5.44M | 8.17M | 7.64M | 7.55M | 7.07M | 17.98M | | 46.41M | 19.50M | 22.93M | 114.77M | | 0.39M | 9.53M | 59.90M | 0.00M | 124.91M | 10.77M | 28.36M | 0.01M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | 2.88M | | | -0.00M | 22.42M | | | 1,295.37M | 43.34M | 22.82M | | | | 4.74M | 7.50M | 0.15M | 257.92M | 1.44M | | 14.68M | 1.58M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | 7.50M | | 7.50M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | 28.00M | 2.20M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -4.35M | -88.06M | -28.40M | -96.70M | -132.48M | -117.95M | -85.82M | -77.29M | -86.29M | -294.15M | -168.36M | -250.66M | -64.09M | -153.59M | -57.94M | -81.02M | -16.37M | -77.48M | -1.18M | -5.86M | -70.79M | -460.49M | -10.49M | -2.05M | -43.18M | 14.30M | -14.32M | -32.47M | 1,309.89M | -36.25M | -1.24M | -26.01M | -114.70M | -0.86M | 4.35M | -2.99M | -60.38M | 256.33M | -123.92M | -11.44M | -13.67M | -0.66M |
|
Other financing activities
|
| 1.70M | 6.14M | 12.07M | 14.74M | 9.81M | 9.99M | 9.07M | 8.57M | 6.33M | 6.65M | 6.66M | 7.96M | 8.57M | 8.88M | 3.67M | 3.57M | 2.81M | 2.33M | 1.04M | 0.85M | 0.94M | 3.53M | 0.84M | 0.76M | 0.78M | 0.71M | 0.64M | 0.59M | 0.57M | 0.52M | 4.76M | 2.18M | -0.00M | 0.00M | 0.01M | | | 0.18M | 2.46M | 0.12M | 0.00M | |
|
Cash from Financing Activities
|
| 16.06M | 81.65M | 52.98M | 104.67M | 145.69M | 95.47M | 100.89M | 60.05M | 93.23M | 288.12M | 169.57M | 254.71M | 50.35M | 139.07M | 42.52M | 60.92M | 6.31M | 42.63M | -12.95M | -19.62M | 56.38M | 435.11M | 62.22M | -98.19M | 21.36M | -69.13M | -22.62M | -9.07M | -1327.93M | -39.20M | -38.68M | -0.46M | 76.64M | -36.16M | -27.79M | -29.20M | 19.81M | -99.96M | -24.43M | -23.48M | -73.92M | -23.68M |
|
Dividends Paid - Common
|
| 0.00M | 0.16M | 0.53M | 1.21M | 2.02M | | 3.36M | 4.13M | 4.79M | 30.05M | 5.98M | 6.83M | 7.60M | 43.07M | 19.45M | 20.20M | 20.81M | 52.31M | 21.20M | 21.42M | 21.80M | 26.79M | 26.59M | 26.57M | 26.90M | -3.55M | 19.17M | 19.79M | 411.19M | 15.71M | 15.91M | 16.50M | 16.52M | 16.39M | 16.26M | 16.70M | 16.80M | 16.74M | 17.62M | 19.16M | 22.43M | 22.15M |
|
Change in Cash
|
| 11.47M | -7.87M | 26.16M | 7.41M | 13.09M | -20.09M | 19.70M | -12.80M | 13.42M | 3.40M | 13.99M | 17.47M | 0.37M | -2.99M | 3.87M | -0.72M | 8.59M | -17.96M | 5.81M | -6.85M | -0.44M | 2.18M | 81.66M | -74.43M | 3.04M | -22.60M | 0.19M | 2.45M | 5.66M | -43.33M | -13.15M | 3.51M | -5.79M | -4.37M | 9.31M | -0.73M | -6.93M | 187.46M | -111.78M | -3.27M | -58.53M | 11.24M |
|
Free Cash Flow
|
| -4.39M | -86.55M | -26.80M | -95.99M | -133.46M | -114.64M | -80.77M | -71.63M | -71.79M | -286.28M | -144.11M | -235.27M | -38.35M | -134.82M | -32.79M | -55.45M | 4.18M | -59.06M | 18.79M | 13.62M | -49.69M | -430.86M | 24.49M | 17.64M | 17.22M | 24.69M | 30.06M | 26.01M | 23.70M | -14.29M | 7.27M | 7.06M | -82.49M | 32.64M | 32.36M | 21.93M | -26.27M | 31.08M | -88.34M | 20.87M | 0.69M | 35.57M |
|
Net Cash Flow
|
| 11.47M | -7.87M | 26.16M | 7.41M | 13.09M | -20.09M | 19.70M | -12.80M | 13.42M | 3.40M | 13.99M | 17.47M | 0.37M | -2.99M | 3.87M | -0.72M | 8.59M | -17.96M | 5.81M | -6.85M | -0.44M | 2.18M | 81.66M | -74.43M | 3.04M | -22.60M | 0.19M | 2.45M | 5.66M | -43.33M | -13.15M | 3.51M | -5.79M | -4.37M | 9.31M | -0.73M | -6.93M | 187.46M | -111.78M | -3.27M | -58.53M | 11.24M |