|
Net Income
|
-15.10M | -14.70M | -16.40M | -6.14M | -17.09M | 2.55M | 2.14M | -3.95M | 0.14M | 3.20M | 3.58M | 8.21M | 5.48M | 11.95M | 6.20M | 3.45M | 0.48M | 3.41M | 3.59M | 15.87M | 7.58M | 8.36M | 9.33M | -27.30M | 6.19M | 23.62M | 1.14M | 9.31M | -1.19M | 18.98M | 9.31M | 63.45M | -16.13M | -6.78M | 8.84M | 89.56M | -37.98M | -41.26M | -46.64M | 18.29M | -19.73M | -16.58M | -61.21M | -5.94M | -3.35M | -0.69M | -5.62M | -0.69M | -12.33M | -2.42M | -8.11M | -5.37M | -3.04M | 7.92M | 1.09M | -12.67M | -2.34M | 0.70M | 0.01M | -18.88M | 4.47M | -0.49M | -5.71M | 7.89M | -3.84M | -19.64M | 5.82M |
|
Share-based Compensation
|
1.96M | 1.99M | 2.06M | 2.25M | 2.81M | 2.78M | 3.18M | 4.87M | 5.47M | 4.58M | 6.12M | 5.88M | 5.21M | 4.54M | 4.64M | 6.04M | 4.91M | 6.13M | 7.27M | 6.90M | 5.84M | 6.80M | 7.79M | 8.52M | 6.63M | 6.46M | 8.14M | 10.17M | 7.79M | 8.12M | 8.55M | 10.14M | 8.11M | 2.64M | 3.68M | 8.07M | 7.18M | 7.64M | 7.22M | 5.56M | 5.55M | 5.47M | 6.00M | 5.25M | 5.19M | 4.97M | 4.39M | -3.41M | 2.72M | 2.35M | 2.16M | 2.11M | 1.93M | 0.96M | 1.80M | 0.77M | 1.74M | 1.62M | 1.24M | 0.55M | 1.11M | 1.25M | 3.02M | 1.00M | 2.13M | 1.02M | 1.14M |
|
Deferred Taxes
|
0.04M | 0.07M | -1.40M | 0.40M | -0.02M | 0.01M | 0.83M | -0.75M | -0.44M | -1.13M | -1.34M | 2.28M | 2.00M | -1.56M | -0.41M | 1.44M | -0.12M | -1.02M | 4.54M | -1.83M | 3.11M | -0.98M | -4.54M | 5.61M | -0.73M | 2.80M | -13.84M | 11.32M | -0.05M | -6.32M | -6.43M | 29.95M | 5.12M | -18.42M | 4.37M | 28.18M | 0.19M | -1.41M | -0.42M | -10.70M | -0.53M | -0.18M | 0.68M | 0.38M | -0.01M | 0.49M | -0.12M | -1.27M | -1.04M | -0.43M | -0.10M | 2.04M | -0.01M | -0.02M | -0.03M | -0.11M | | 0.01M | 0.07M | 2.67M | 0.01M | 0.95M | -0.25M | 1.54M | -1.67M | -0.03M | -0.03M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.06M | | | | 0.19M | 0.16M | 0.21M | 0.25M | 0.41M | 0.14M | 0.20M | 0.24M | 0.48M | 0.24M | 0.34M | 0.39M | 0.54M | 0.30M | 0.46M | 0.52M | 0.69M | 0.33M | 0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.32M | 4.01M | 0.00M | 2.94M | 1.89M | 2.58M | 0.59M | 1.17M | 0.43M | 2.73M | 0.41M | 0.04M | 0.19M | 1.44M | -0.33M | 9.13M | 0.34M | 0.71M | 0.50M | 16.74M | 0.72M | 9.56M | 2.64M | 5.19M | 4.75M | 6.79M | | 1.51M | 1.78M | 2.78M | -1.35M | -0.57M | 1.49M | | | -10.75M | -3.85M | | | -24.75M | -1.24M | | | | 0.00M | 0.01M | | | | 0.00M | | | | -0.08M | 0.16M | 3.56M | -2.79M | 0.04M | 4.68M | -6.79M | 3.93M | 1.40M | -5.62M | 10.81M | -4.75M | -12.56M | 0.56M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | | | | 5.10M | -0.88M | 0.56M | 0.65M | 0.59M | -0.44M | 0.44M | -0.27M | | | -0.00M | 2.08M | | -0.16M | | | -0.12M | 0.37M | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 15.39M | 35.53M | 30.77M | 1.99M | 2.05M | 32.82M | 33.01M | 60.67M | 44.48M | 54.88M | 43.23M | 1.25M | 1.18M | 32.80M | 1.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1.39M | 7.61M | 8.03M | 12.70M | 4.34M | 2.87M | 2.51M | 12.02M | 6.68M | 5.94M | 15.26M | 14.70M | 6.62M | 9.66M | 18.48M | 21.11M | 15.23M | 18.10M | 0.08M | 47.68M | -11.41M | 30.61M | 25.80M | 42.32M | -0.14M | 62.64M | 14.06M | 15.41M | 23.36M | 29.70M | -20.91M | 72.41M | -12.60M | -7.70M | 19.21M | -17.16M | -9.39M | -61.99M | 10.72M | 29.29M | -5.68M | 24.25M | -6.72M | 20.74M | -15.02M | 16.62M | 7.05M | -9.22M | 2.26M | 5.91M | -2.62M | -0.61M | -2.69M | 9.42M | 4.35M | 6.28M | 1.29M | 11.26M | 6.68M | -0.41M | 0.53M | 11.31M | 3.37M | 13.07M | 0.29M | 2.29M | 39.36M |
|
Amortizatization of Intangibles
|
| | | | | | | | 0.02M | 0.11M | 0.19M | 0.30M | 0.33M | 0.33M | 0.34M | 0.22M | 0.09M | 0.06M | 0.08M | 0.07M | 0.07M | 0.09M | 0.10M | 0.12M | 0.47M | 0.28M | 0.51M | 0.44M | 0.37M | 0.38M | 0.46M | 0.20M | 0.09M | 0.09M | 0.04M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | -0.04M | 0.00M | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.45M | 0.41M | 1.87M | 1.28M | 9.38M | 0.25M | 0.35M | 0.35M | 0.35M | -8.10M | 0.15M | 0.08M | 0.04M | 0.01M | | | | | | | 0.30M | 0.32M | 0.34M | 0.34M | 0.35M | 0.36M | 0.37M | 0.38M | 0.39M | 0.40M | 0.41M | 0.48M | 0.68M | 0.68M | 0.77M | 0.82M | 2.39M |
|
Depreciation & Amortization (CF)
|
1.84M | 2.27M | 2.15M | 2.23M | 2.00M | 1.86M | 2.61M | 2.94M | 3.36M | | | | | | | | | | | | | | | | 14.84M | 16.63M | 19.75M | 20.93M | 24.05M | 25.26M | 24.69M | 25.30M | | | | | | | | | | | | | | | | | | | | | 8.03M | 8.26M | 7.73M | -9.26M | 3.93M | 4.06M | 4.48M | 4.35M | 4.36M | 4.03M | 4.39M | 4.32M | 4.08M | 4.40M | 4.46M |
|
Change in Receivables
|
| | | | | | 8.17M | -3.86M | 7.51M | 4.06M | -1.28M | 9.12M | 1.31M | 0.85M | 4.57M | 4.88M | -5.52M | 4.53M | 14.70M | -23.88M | 28.93M | -7.13M | 18.99M | 10.13M | 22.14M | -2.39M | 20.68M | -20.67M | 22.91M | 3.40M | 35.80M | -48.46M | -9.32M | 8.70M | -23.41M | -5.25M | -36.15M | 6.82M | 0.55M | 50.31M | 6.14M | -9.01M | -0.31M | -7.71M | 6.96M | -7.87M | -10.45M | -0.35M | -3.21M | -1.53M | -4.16M | 9.65M | 0.70M | -4.36M | 3.26M | 0.39M | 0.84M | -8.17M | -7.39M | 0.48M | -0.92M | -1.80M | -0.67M | -1.00M | 1.09M | -1.72M | -0.22M |
|
Change in Account Payables
|
-1.22M | 6.62M | 3.79M | 5.17M | 0.68M | 4.76M | 6.92M | 7.01M | 0.87M | 0.10M | -1.66M | 1.04M | -2.42M | -2.10M | 1.85M | 0.75M | -2.64M | 6.00M | -0.68M | -2.33M | -3.39M | 1.17M | 10.55M | -4.16M | 0.11M | 2.76M | -2.76M | -7.87M | 8.32M | -8.27M | -5.73M | -4.41M | 11.08M | -20.93M | 7.55M | -6.80M | 8.65M | -0.54M | 0.09M | -1.35M | 6.08M | -0.93M | -2.54M | 6.26M | 7.51M | -4.00M | -11.91M | 1.27M | 3.75M | -3.07M | -7.13M | 4.41M | 1.02M | -6.26M | 3.92M | 4.34M | -2.35M | -0.13M | 1.14M | -4.02M | -1.15M | 1.93M | -2.31M | 1.55M | -3.22M | -0.24M | 0.40M |
|
Change in Accured Expenses
|
| | | | | | 2.16M | 4.79M | -4.41M | 3.39M | 4.00M | 4.38M | -6.93M | 1.27M | 2.62M | 4.33M | -11.13M | 2.47M | -3.29M | 4.80M | -8.74M | -1.35M | 8.53M | 17.97M | -12.30M | 21.25M | 1.55M | -8.37M | -7.66M | -21.29M | 2.04M | 19.39M | -18.82M | 0.07M | 1.97M | 11.83M | -10.87M | -13.81M | 0.15M | 6.47M | -10.78M | 1.21M | 0.15M | 5.06M | -0.41M | 7.42M | 3.06M | -16.70M | 6.42M | -1.14M | 2.96M | -2.09M | -2.36M | -5.68M | -9.00M | 8.60M | 3.46M | -5.92M | -4.96M | 2.21M | -6.16M | -0.20M | -0.36M | 0.43M | -2.54M | -1.69M | -0.21M |
|
Other Working Capital Changes
|
0.89M | 2.87M | 2.63M | 3.10M | 1.56M | 4.02M | 8.80M | 5.14M | 7.54M | 2.14M | -4.37M | -2.31M | -2.36M | -0.48M | -4.18M | -1.11M | -4.50M | 5.58M | 5.64M | -14.75M | -3.20M | 7.12M | 0.52M | 10.23M | -5.62M | 10.37M | -12.77M | 30.32M | 25.48M | 31.69M | -1.36M | -0.63M | 21.05M | -6.19M | 14.27M | -52.65M | -39.51M | -4.27M | 12.95M | 36.16M | -4.92M | -12.72M | -16.42M | 5.20M | -20.45M | -4.16M | -12.31M | -6.28M | -6.65M | 1.11M | -7.80M | -8.63M | 3.97M | -6.98M | -3.82M | -1.47M | 1.36M | 7.98M | -3.92M | 0.96M | -1.63M | -0.24M | 2.97M | -3.50M | -0.26M | -0.60M | -27.77M |
|
Capital Expenditures
|
-5.64M | -3.69M | -1.27M | 22.68M | -0.53M | 5.85M | 1.99M | 8.11M | 3.22M | 4.13M | 4.69M | 2.69M | 4.87M | 16.99M | 3.51M | 7.86M | 10.96M | 26.76M | 17.49M | 18.22M | 8.04M | 7.63M | 9.12M | 49.09M | 24.22M | 10.73M | 18.51M | 4.21M | 10.00M | 8.60M | 14.77M | 9.19M | 4.40M | 0.90M | 5.01M | 1.84M | 7.05M | 1.15M | 2.81M | 3.36M | 2.70M | 3.25M | 3.33M | 3.72M | 4.43M | 4.26M | 3.92M | 4.05M | 5.04M | 5.92M | 6.04M | 5.97M | 5.25M | 5.45M | 4.55M | 4.51M | 4.59M | 4.76M | 5.31M | 3.91M | 3.29M | 3.33M | 3.25M | 3.16M | 2.99M | 3.04M | 3.14M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | 13.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.43M | 1.84M | 0.32M | | 1.44M | | 0.55M | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | 2.90M | 4.92M | 0.09M | 47.84M | 0.01M | 26.45M | 0.10M | 78.61M | | | | | | | 31.76M | | 59.48M | | 24.11M | 17.91M | 86.48M | | | -0.16M | 815.01M | | | | | 9.80M | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | 0.02M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.34M | 13.50M | | | 914.67M | | | | 0.40M | | | | | | | | | | | | | | | 0.50M | | | | | 23.67M | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.36M | 1.18M | -4.17M | 5.52M | -3.10M | 4.89M | 0.86M | 0.57M | 0.29M | 1.65M | 1.74M | 3.59M | 3.48M | 4.12M | 7.93M | 58.80M | 4.79M | 4.60M | 4.24M | 1.19M | 0.32M | 0.56M | 1.11M | 7.28M | 40.28M | 12.09M | 23.00M | 30.84M | 12.56M | 8.00M | 56.41M | 5.92M | 3.98M | 3.22M | 3.67M | 1.51M | 1.45M | 0.52M | 1.08M | 1.81M | 26.21M | 1.98M | 53.60M | 5.09M | 0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-5.56M | -3.39M | -2.48M | -1.89M | -3.33M | -4.33M | -31.65M | -7.91M | -13.21M | -27.09M | -11.74M | -93.08M | -4.13M | -49.61M | 4.24M | -27.72M | -6.19M | -25.65M | -16.45M | -25.37M | -8.97M | -16.21M | -63.36M | -64.43M | -86.96M | -27.11M | -54.63M | -26.38M | -93.86M | -6.30M | 38.69M | 21.70M | -807.27M | -10.60M | -8.18M | 924.29M | -13.37M | -19.87M | -8.81M | -25.24M | 9.60M | -29.85M | 37.98M | 1.65M | -2.82M | -4.11M | -4.47M | -2.93M | -5.76M | -5.90M | -6.18M | -6.10M | -5.40M | 1.63M | -4.50M | -4.89M | -5.47M | -4.87M | -5.54M | 19.69M | -3.80M | -3.71M | -1.60M | -4.02M | -3.31M | -3.38M | -3.50M |
|
Other financing activities
|
| | -0.01M | 0.37M | -0.23M | 0.85M | 0.14M | 1.61M | 4.00M | 2.08M | 1.25M | -3.76M | 0.27M | 4.59M | 1.73M | 0.33M | | | | 1.98M | 0.39M | 0.84M | 5.34M | 0.50M | 1.98M | 1.92M | -3.90M | | | | 1.35M | -1.35M | | 19.89M | | -19.87M | | | | | | | | | | | | | | | | 0.80M | | | | | | | | | | | 0.05M | | | | |
|
Cash from Financing Activities
|
0.01M | 0.93M | 0.03M | 0.34M | 1.46M | 1.24M | 0.04M | 113.41M | 10.55M | -10.02M | -8.04M | -0.69M | 3.03M | 0.22M | -5.60M | -10.07M | 6.12M | 4.27M | 7.24M | 2.48M | 4.07M | 5.14M | 236.25M | -7.51M | 3.60M | -12.67M | 6.01M | 18.41M | 35.88M | -24.48M | -6.13M | -5.63M | 850.21M | -2.89M | -20.32M | -862.66M | 86.11M | -0.61M | -0.30M | -121.09M | -23.46M | -50.11M | -47.42M | -0.26M | 10.00M | -0.01M | | | | 2.69M | | 13.50M | -1.78M | -6.74M | -2.46M | -2.30M | -2.30M | -2.60M | -2.59M | -12.48M | -2.13M | -2.98M | -0.28M | -0.47M | -1.28M | -3.61M | -25.40M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.08M | 7.08M | | | | | | | | | | | 1.78M | 1.78M | 0.08M | 2.30M | 2.30M | 2.30M | 2.47M | 2.48M | 2.60M | 2.13M | 2.13M | | -4.26M | | | |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.62M | 8.99M | 9.38M | 9.78M | 10.20M | 21.08M | | | | 2.58M | | | | | | 0.33M | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | 0.06M | -0.26M | 0.19M | -0.01M | -0.27M | -0.11M | 0.14M | -0.29M | 0.54M | -0.03M | -0.08M | -1.63M | 0.02M | 1.63M | 0.06M | 0.13M | -0.00M | -0.04M | 0.02M | 0.70M | 1.85M | -2.92M | -0.16M | -0.97M | 0.64M | -0.36M | -1.02M | 3.57M | 2.39M | -14.58M | 2.25M | -3.00M | -1.06M | 0.08M | -0.02M | 0.03M | 0.77M | -2.35M | -0.25M | -0.64M | 1.01M | -0.53M | -0.35M | 0.06M | 0.37M | 0.57M | 0.10M | -0.53M | -0.32M | 0.25M | 0.11M | -0.01M | -0.30M | 0.20M | -0.07M | -0.08M | 0.09M | -0.44M | 0.06M | 0.18M | -0.25M |
|
Change in Cash
|
-4.16M | 5.16M | 5.58M | 11.14M | 2.47M | -0.23M | -29.05M | 117.25M | 4.21M | -31.17M | -4.80M | -79.18M | 5.67M | -40.02M | 17.66M | -16.71M | 15.09M | -4.91M | -9.12M | 26.43M | -16.24M | 19.67M | 198.68M | -29.66M | -83.48M | 23.57M | -32.70M | 4.52M | -34.79M | -2.06M | 12.29M | 88.11M | 29.32M | -17.62M | -6.90M | 29.89M | 65.61M | -85.47M | 0.55M | -116.95M | -19.57M | -55.68M | -15.40M | 19.79M | -8.10M | 11.87M | 3.59M | -12.69M | -3.85M | 2.75M | -8.43M | 7.36M | -9.78M | 3.79M | -2.93M | -0.66M | -6.36M | 3.77M | -1.75M | 7.00M | -5.47M | 4.55M | 1.58M | 8.15M | -4.24M | -4.52M | 10.21M |
|
Beginning Cash Balance
|
72.20M | -4.16M | 1.00M | 78.78M | | 92.39M | 92.17M | 63.12M | 180.37M | 184.57M | 153.41M | 148.61M | 69.43M | 75.10M | 35.08M | 52.74M | 36.03M | 51.12M | 46.20M | 37.09M | 63.51M | 47.27M | 66.94M | 265.62M | 235.97M | 152.49M | 176.05M | 143.35M | 121.57M | 92.04M | 98.05M | 81.69M | 191.85M | 234.18M | 216.97M | 216.23M | 244.81M | 308.26M | 221.89M | 226.81M | 109.86M | 90.29M | 34.61M | 19.21M | 39.00M | 30.91M | 42.77M | 44.37M | 33.67M | 29.82M | 32.57M | 21.97M | 31.50M | 21.73M | 25.51M | 18.97M | 19.28M | 11.57M | 15.84M | 17.57M | 24.57M | 19.10M | 23.65M | 25.23M | 33.38M | 29.14M | 24.62M |
|
Free Cash Flow
|
7.02M | 11.30M | 9.30M | -9.98M | 4.88M | -2.98M | 0.52M | 3.91M | 3.46M | 1.81M | 10.57M | 12.01M | 1.75M | -7.33M | 14.96M | 13.26M | 4.27M | -8.67M | -17.41M | 29.46M | -19.45M | 22.98M | 16.68M | -6.77M | -24.35M | 51.91M | -4.45M | 11.21M | 13.36M | 21.10M | -35.68M | 63.22M | -17.00M | -8.60M | 14.19M | -18.99M | -16.44M | -63.15M | 7.91M | 25.93M | -8.39M | 20.99M | -10.05M | 17.02M | -19.44M | 12.37M | 3.13M | -13.28M | -2.78M | -0.01M | -8.66M | -6.57M | -7.94M | 3.97M | -0.20M | 1.77M | -3.30M | 6.50M | 1.37M | -4.32M | -2.76M | 7.99M | 0.12M | 9.91M | -2.69M | -0.76M | 36.22M |
|
Net Cash Flow
|
-4.16M | 5.16M | 5.58M | 11.14M | 2.47M | -0.21M | -29.11M | 117.51M | 4.02M | -31.16M | -4.52M | -79.07M | 5.53M | -39.73M | 17.12M | -16.68M | 15.17M | -3.28M | -9.14M | 24.80M | -16.30M | 19.54M | 198.69M | -29.62M | -83.50M | 22.87M | -34.55M | 7.44M | -34.63M | -1.08M | 11.65M | 88.48M | 30.34M | -21.19M | -9.29M | 44.47M | 63.36M | -82.47M | 1.61M | -117.03M | -19.55M | -55.71M | -16.17M | 22.13M | -7.84M | 12.51M | 2.58M | -12.16M | -3.50M | 2.70M | -8.80M | 6.79M | -9.87M | 4.32M | -2.61M | -0.92M | -6.47M | 3.78M | -1.46M | 6.80M | -5.41M | 4.63M | 1.49M | 8.59M | -4.29M | -4.70M | 10.46M |