|
Net Income
|
0.42M | 0.50M | -0.40M | -1.99M | -1.30M | -1.31M | 1.20M | 1.13M | 3.37M | 5.43M | 7.47M | 2.03M | 2.80M | 1.27M | 1.49M | -0.04M | 2.32M | 2.42M | 3.32M | 0.89M | 3.36M | 5.24M | 2.75M | 2.49M | 5.02M | 4.18M | 0.45M | 1.86M | 2.49M | 1.10M | 8.67M | 16.93M | 3.24M | 2.01M | -0.49M | 1.93M | 3.48M | 3.62M | 1.87M | 20.56M | 29.30M | 4.31M | 12.13M | 11.26M | 10.79M | 5.34M | 3.23M | 3.57M | -2.35M | 11.29M | 1.24M | 6.35M | 4.04M | 0.37M | 7.47M | 7.27M | 11.83M | -0.04M | 4.34M | 6.51M | 7.82M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.97M | 1.56M | -2.71M | -0.00M | -0.80M | 0.02M | -2.16M | 164.00 | 0.15M | 0.01M | 23.78M | 11.93M | -0.07M | 1.58M | 3.10M | | 0.35M | 6.82M | 1.08M | 1.49M | 0.11M | 2.53M | 0.60M | 0.13M | 0.43M | 32.89M | 0.14M | 17.32M | 1.45M | 1.49M | 0.48M | 2.55M | 3.85M | 1.35M | 0.44M | 1.79M | 2.32M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | | | | 2.18M | | | | | | | 0.88M | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -15.18M | 32.51M | 42.22M | -8.04M | -15.43M | -11.88M | 25.19M | -0.76M | 10.08M | -12.09M | 5.45M | 33.38M | 4.35M | -6.53M | 22.72M | 17.79M | -4.11M | -48.85M | 0.71M | -19.55M | 15.16M | -24.44M | 27.28M | -38.97M | 29.33M | 17.90M | 30.43M | -10.39M | -14.01M | 38.29M | 8.71M | -36.50M | 17.54M | 17.26M | 19.52M | -60.25M | -22.14M | -12.74M | | -55.03M | 34.96M | 100.98M | 23.50M | 4.41M | 15.75M | 72.51M | 25.13M | 11.68M | 21.13M | -16.07M | 18.25M | 16.20M | 35.49M | 25.08M | -16.97M | 26.79M | 22.43M | 9.59M | -7.68M | 25.65M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.36M | 0.32M | 0.40M | 0.43M | 0.38M | 0.31M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| -0.34M | 0.45M | 0.16M | 0.14M | 0.18M | 0.29M | 0.64M | 0.56M | 0.69M | 1.14M | 0.81M | 14.78M | 11.63M | -0.47M | 2.14M | 1.73M | 6.61M | 8.83M | 1.70M | 5.36M | 4.60M | 5.07M | 3.43M | 7.69M | 8.33M | 7.19M | 3.10M | 6.69M | -22.27M | -2.28M | -0.77M | -20.38M | -1.25M | 51.59M | -1.31M | 5.63M | -10.78M | 15.04M | | 15.31M | 12.66M | 23.55M | 25.57M | 21.28M | 22.00M | 6.37M | 5.49M | 9.04M | -0.43M | 2.71M | 1.27M | 13.25M | 5.68M | 17.74M | 10.08M | 18.37M | 6.16M | 16.64M | 21.85M | 14.72M |
|
Sales of Property, Plant and Equipment
|
| 2.43M | 1.78M | | | -0.05M | 4.90M | -0.01M | | -1.00 | 6.90M | | | | 3.35M | | | | | | | 2.90M | 10.64M | | | 6.00 | 6.06M | | | 8.60M | 5.17M | 58.48M | 1.15M | 5.83M | 3.42M | 2.35M | 2.60M | 3.35M | 3.32M | | 6.47M | 9.37M | 5.15M | 4.87M | 12.95M | 12.67M | 4.86M | 8.69M | 9.39M | 2.43M | 9.16M | 11.52M | 5.04M | 7.04M | 7.08M | 16.05M | 5.25M | 7.92M | 9.24M | 10.20M | 12.05M |
|
Change in Acquisitions & Divestments
|
| 13.86M | 3.37M | 5.94M | 24.42M | 15.99M | 20.23M | 5.14M | 2.81M | 2.66M | 7.23M | 30.48M | 5.05M | 3.31M | 9.78M | 1.48M | 3.29M | 4.16M | 2.92M | 25.73M | 6.38M | 6.62M | 18.46M | 2.47M | 4.99M | 2.57M | 5.31M | 4.09M | 10.56M | 22.55M | 23.21M | 3.60M | 7.14M | 15.62M | 6.64M | 1.54M | 12.15M | 5.76M | 7.18M | | 15.08M | 55.75M | 9.99M | 24.39M | 6.47M | 7.16M | 4.05M | 5.23M | 2.41M | 13.47M | 5.38M | 14.48M | 13.31M | 9.81M | 11.44M | 53.82M | 24.56M | 11.21M | 26.37M | 10.37M | 13.06M |
|
Cash from Investing Activities
|
| 26.23M | 2.09M | -21.98M | -13.18M | -5.67M | 0.19M | -1.41M | 7.31M | 6.59M | 1.05M | 16.27M | -34.96M | -22.68M | 8.24M | -14.46M | -29.48M | 1.31M | -2.10M | 9.75M | 23.20M | 2.65M | -20.23M | -19.11M | -2.08M | -10.80M | -23.60M | 15.60M | -2.40M | -47.77M | -4.39M | 55.70M | -3.63M | 14.95M | -3.70M | -17.01M | 17.48M | -24.41M | 62.03M | | 11.65M | 48.85M | -8.05M | -0.79M | -71.32M | 16.54M | -37.24M | 1.09M | -60.26M | 59.24M | 17.36M | 31.19M | 5.17M | -39.11M | 1.70M | 11.68M | 2.42M | -58.94M | -29.27M | -43.18M | -2.07M |
|
Cash from Financing Activities
|
| 0.90M | -21.58M | 3.13M | -3.93M | 6.33M | 6.59M | -6.19M | 6.66M | -6.33M | -12.18M | -2.13M | -1.78M | 4.14M | 0.95M | -1.63M | -1.93M | 4.15M | 49.26M | -0.57M | 3.88M | 5.81M | 12.82M | -1.51M | 31.15M | -4.42M | -6.22M | -0.15M | 9.74M | 18.76M | -26.15M | -7.51M | 56.84M | -13.20M | -10.01M | -13.96M | 39.86M | 43.16M | -44.75M | | 75.86M | -129.83M | -54.57M | -16.48M | 29.87M | -13.90M | -19.76M | -40.74M | 0.40M | -41.11M | -25.24M | -37.33M | 4.11M | -3.58M | -2.15M | -2.58M | 3.04M | -2.32M | 14.87M | -2.03M | -1.34M |
|
Change in Cash
|
| 11.95M | 13.02M | 23.37M | -25.15M | -14.78M | -5.11M | 17.59M | 13.21M | 10.34M | -23.23M | 19.59M | -3.35M | -14.19M | 2.67M | 6.63M | -13.62M | 1.34M | -1.70M | 9.89M | 7.53M | 23.62M | -31.84M | 6.65M | -9.90M | 14.11M | -11.92M | 45.89M | -3.05M | -43.02M | 7.74M | 56.90M | 16.71M | 19.28M | 3.54M | -11.45M | -2.91M | -3.39M | 4.55M | | 32.49M | -46.01M | 38.36M | 6.23M | -37.03M | 18.39M | 15.51M | -14.52M | -48.18M | 39.26M | -23.95M | 12.11M | 25.48M | -7.20M | 24.63M | -7.87M | 32.25M | -38.84M | -4.81M | -52.89M | 22.24M |
|
Free Cash Flow
|
| -14.84M | 32.06M | 42.05M | -8.17M | -15.61M | -12.17M | 24.56M | -1.32M | 9.39M | -13.23M | 4.64M | 18.60M | -7.28M | -6.06M | 20.58M | 16.06M | -10.73M | -57.69M | -0.98M | -24.91M | 10.56M | -29.51M | 23.84M | -46.66M | 21.01M | 10.71M | 27.33M | -17.08M | 8.26M | 40.57M | 9.48M | -16.12M | 18.78M | -34.33M | 20.83M | -65.87M | -11.36M | -27.77M | | -70.34M | 22.30M | 77.42M | -2.07M | -16.87M | -6.25M | 66.14M | 19.64M | 2.64M | 21.57M | -18.78M | 16.99M | 2.96M | 29.82M | 7.34M | -27.06M | 8.42M | 16.27M | -7.06M | -29.53M | 10.93M |
|
Net Cash Flow
|
| 11.95M | 13.02M | 23.37M | -25.15M | -14.78M | -5.11M | 17.59M | 13.21M | 10.34M | -23.23M | 19.59M | -3.35M | -14.19M | 2.67M | 6.63M | -13.62M | 1.34M | -1.70M | 9.89M | 7.53M | 23.62M | -31.84M | 6.65M | -9.90M | 14.11M | -11.92M | 45.89M | -3.05M | -43.02M | 7.74M | 56.90M | 16.71M | 19.28M | 3.54M | -11.45M | -2.91M | -3.39M | 4.55M | | 32.49M | -46.01M | 38.36M | 6.23M | -37.03M | 18.39M | 15.51M | -14.52M | -48.18M | 39.26M | -23.95M | 12.11M | 25.48M | -7.20M | 24.63M | -7.87M | 32.25M | -38.84M | -4.81M | -52.89M | 22.24M |