|
Net Income
|
0.12M | 0.20M | 1.04M | 1.24M | 0.48M | 0.01M | 0.02M | 0.85M | 0.26M | 0.02M | 0.40M | 0.78M | 0.87M | 0.48M | 0.25M | -1.67M | 0.11M | 0.10M | 0.04M | 0.04M | 0.12M | 0.14M | 0.11M | 2.02M | -0.01M | -0.03M | 0.04M | 0.01M | | | | | 1.58M | 2.20M | 3.18M | 1.91M | 2.60M | | | | 2.35M | 0.70M | | -0.11M | 1.46M | | | | 1.35M | 1.83M | | | 6.91M | | | | 4.12M | 12.50M | 2.90M | 3.09M | 9.49M | 2.63M | 7.72M | 17.89M | 3.75M | 5.12M | 18.57M |
|
Share-based Compensation
|
| | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.19M | 0.12M | 0.34M | 0.36M | 0.31M | 0.83M | 0.78M | 0.37M | 1.23M | 1.49M | 1.61M | 1.70M | 1.66M | 1.85M | 2.13M | 2.02M | 1.82M | 3.03M | 3.36M | 2.45M | 2.39M | 2.51M | 3.06M | 1.84M | 1.40M | 1.65M | 1.85M | 1.88M | 1.02M | 1.64M | 1.94M | 1.25M | 1.14M | 1.59M | 2.12M | 1.40M | 1.24M | 1.56M | 1.64M | -1.41M | 0.84M | 0.94M | 1.06M | 0.83M | 0.80M | 1.08M | 1.01M | 0.94M | 0.89M | 1.28M | 1.50M | 1.13M | 1.04M | 1.44M |
|
Cash from Discontinued Operations
|
| | | | | | 0.03M | | | | -0.01M | | | | | | | | | | 0.03M | 0.22M | 0.19M | 0.01M | -0.01M | -0.03M | 0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | | 1.02M | | 0.12M | 0.21M | 0.52M | | 0.12M | 0.21M | 0.23M | 0.21M | 0.40M | 0.40M | 0.45M | 0.15M | 0.33M | 0.33M |
|
Gains from Investment Securities
|
| | | -0.42M | | | | | 0.04M | | 0.15M | -1.52M | 0.77M | 0.03M | 0.08M | 0.03M | 0.30M | 0.04M | | 0.00M | 0.08M | 0.02M | -0.06M | 0.05M | 0.04M | -0.14M | -0.01M | 0.19M | -0.01M | 0.04M | -0.01M | 0.06M | | 0.03M | -0.01M | 0.31M | 0.02M | | 0.29M | | | 0.40M | | | | | 0.35M | -0.90M | | | | | -0.01M | 0.01M | 0.33M | 0.37M | -0.01M | -0.01M | -0.48M | -0.02M | | -0.07M | -0.11M | -0.98M | -0.10M | -0.05M | 0.50M |
|
Asset Writedowns and Impairment
|
0.22M | 0.25M | 0.34M | 0.07M | 0.03M | 0.18M | 0.13M | 0.20M | 0.07M | 0.14M | 0.17M | 0.24M | 0.13M | 0.23M | 0.36M | 0.27M | 0.32M | 0.40M | 0.72M | 0.21M | 0.39M | 0.66M | 0.43M | 0.12M | 0.18M | 0.59M | 0.55M | 0.66M | 0.37M | 0.39M | 0.54M | 0.29M | 0.61M | 0.30M | 0.54M | 0.90M | 0.45M | 0.20M | 0.30M | 0.40M | 0.30M | 0.59M | 0.12M | 5.92M | 0.84M | 2.33M | 1.28M | 1.20M | 0.53M | 0.14M | -0.17M | -0.59M | 0.37M | -0.12M | 0.37M | 0.54M | 0.32M | 0.23M | 0.39M | 0.01M | 0.60M | 0.09M | 0.34M | 0.20M | 0.32M | 0.41M | 0.06M |
|
Cash from Operations
|
1.27M | 1.95M | 2.42M | 3.26M | 1.47M | 2.31M | 4.56M | 2.05M | 2.78M | 1.37M | 2.18M | 2.12M | 2.41M | 2.84M | 4.67M | 0.69M | 3.93M | 4.35M | 6.45M | 8.50M | 5.95M | 6.03M | 7.45M | 5.76M | 7.52M | 7.08M | 11.39M | 10.18M | 5.68M | 10.44M | 11.88M | 12.65M | 0.88M | 13.06M | 14.20M | 13.26M | 5.10M | 10.87M | 12.79M | 10.80M | 6.07M | 12.55M | 11.36M | 17.77M | 5.21M | 8.71M | 15.30M | 13.56M | 4.10M | 9.99M | 17.61M | 15.34M | 4.92M | 13.40M | 15.15M | 10.97M | 4.92M | 16.80M | 14.14M | 11.75M | 11.52M | 12.26M | 16.37M | 18.07M | 3.08M | 13.84M | 17.99M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | 0.09M | 0.23M | 0.15M | 0.15M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.10M | 0.15M | 0.15M | 0.15M | 0.15M | 0.06M | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.01M | 0.01M |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.11M | 0.12M | | | 0.26M | 0.37M | 0.43M | 0.36M | 0.27M | 0.28M | 0.27M | 0.22M | 0.20M | 0.20M | 0.23M | 0.26M | 0.30M | 0.30M | 0.30M | 0.31M | 0.32M | 0.47M | 0.42M | 0.35M | 0.31M | 0.31M | 0.33M | 0.33M | 0.30M | 0.30M | 0.30M | 0.19M | 0.24M | 0.30M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.28M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.29M | 0.28M | 0.28M | 0.28M | 0.30M |
|
Amortization
|
| | | 182.00M | | | | 196.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 1.82M | 1.52M | 1.88M | 1.86M | 2.36M | 1.65M | 2.28M | 2.29M | 2.68M | 2.63M | 3.07M | 3.26M | 3.45M | 3.32M | 3.83M | 3.83M | 3.92M | 4.14M | 4.56M | 4.67M | 5.15M | 5.37M | 5.39M | 5.52M | 5.45M | 6.09M | 6.01M | 6.68M | 7.25M | 7.30M | 6.27M | 6.29M | 6.48M | 6.63M | 6.46M | 6.61M | 6.79M | 6.88M | 6.97M | 6.97M | 7.17M | 7.19M | 7.01M | 7.11M | 7.34M | 7.49M | 7.91M | 7.86M | 7.89M | 8.05M | 7.85M | 8.36M | 8.33M | 8.43M | 8.80M | 8.52M | 8.92M | 8.65M | 9.32M | 8.52M | 8.33M |
|
Change in Receivables
|
-0.36M | -0.84M | -4.20M | 5.91M | 0.01M | 0.19M | 0.01M | 0.54M | 0.54M | 0.01M | 0.45M | 0.94M | 0.55M | 0.51M | 0.81M | 1.03M | 0.78M | 0.19M | 1.69M | 0.94M | 0.96M | 0.40M | 0.83M | 1.48M | 0.54M | 1.23M | 1.82M | 2.02M | 1.38M | 0.64M | 0.79M | 0.83M | 1.34M | 0.02M | 1.95M | 2.12M | 1.11M | -1.35M | 1.96M | 0.17M | 1.38M | -0.41M | 0.79M | 1.24M | 0.89M | 4.11M | 1.13M | -0.07M | 0.83M | -1.82M | 0.47M | -0.19M | 1.91M | -0.92M | 2.41M | 0.93M | 1.65M | 0.37M | 2.35M | 1.61M | 1.06M | -0.05M | 1.97M | 1.44M | 0.36M | -1.02M | 1.70M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.98M | 0.37M | 0.21M | -1.22M | 0.15M | -0.12M | -0.02M | 0.23M | 0.14M | 0.25M | 0.14M | -0.72M | 0.04M | 0.35M | 0.02M | 0.47M | 0.21M | 0.23M | 0.12M | 0.00M | 0.00M | 0.01M | | | | | | | -0.04M | | |
|
Change in Accured Expenses
|
| | | | | | 0.23M | -0.18M | -2.22M | 0.46M | 1.85M | 0.90M | -2.98M | 1.06M | 2.12M | 2.55M | -2.62M | -0.37M | 2.60M | -0.85M | -0.24M | -0.50M | 2.88M | 0.11M | -1.12M | 0.89M | 4.44M | 3.22M | -5.16M | 2.62M | 2.80M | 0.83M | -9.98M | 4.33M | 4.21M | 2.78M | -7.30M | 0.89M | 3.43M | 0.55M | -4.08M | 4.54M | 4.74M | 0.40M | 3.74M | -9.58M | 5.97M | 2.39M | -7.53M | 0.73M | 5.23M | 4.24M | -8.78M | 0.53M | 12.90M | -7.41M | -7.84M | 2.26M | 4.58M | 1.37M | -8.16M | 0.90M | 3.14M | 3.89M | -12.04M | 0.32M | 6.47M |
|
Change in Taxes
|
| | | | 0.42M | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-5.62M | | | 11.24M | -0.50M | 1.43M | 1.51M | 6.19M | 1.04M | 7.61M | 25.37M | 31.89M | 2.89M | 3.57M | 72.94M | 18.95M | 25.70M | 32.70M | | 60.70M | 2.09M | 2.76M | 33.23M | 91.36M | 6.30M | 45.50M | 96.15M | | 4.36M | 6.69M | 49.56M | | 4.56M | 120.00M | | 0.91M | 4.04M | 1.85M | 2.84M | 2.90M | 2.46M | 3.77M | 3.73M | 24.85M | 1.59M | 1.46M | 2.75M | 1.55M | 1.53M | 1.97M | 49.87M | 28.22M | 3.36M | 3.84M | 2.92M | 6.87M | 3.53M | 21.93M | 0.02M | | 27.20M | 22.93M | 0.00M | 5.61M | 3.91M | 30.31M | 13.52M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 2.86M | | 2.94M | | 0.03M | | | 4.43M | | 8.14M | | | | | | | | | | | | | | | | | 33.72M | | 13.45M | | 6.40M | 25.66M | | 20.78M | 5.56M | | 4.24M | 20.13M |
|
Divestments
|
| | | | | | | | | | 1.58M | | | | | | | | | | -0.03M | -0.11M | -0.04M | 7.49M | | | | | | | | | | | | | | | | 8.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 0.91M | 0.00M | 6.34M | | 2.61M | 1.31M | 1.58M | -0.00M | | 0.75M | | | | | | | | 0.50M | | | | | | | | | 0.31M | 0.21M | 0.03M | | | | | | | | | | | -0.92M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-6.87M | -0.43M | -0.91M | -1.02M | -0.50M | -0.43M | -3.73M | -8.10M | -2.00M | -18.27M | -23.99M | -33.92M | -1.03M | -8.66M | -74.25M | -20.32M | -26.90M | -33.23M | -1.45M | -62.91M | -2.09M | -2.76M | -40.46M | -93.46M | -9.18M | -47.14M | -99.09M | -4.76M | -3.27M | -3.83M | -64.92M | -6.44M | -4.56M | -129.61M | -5.09M | -5.64M | 0.42M | -1.85M | 6.30M | 5.91M | -2.46M | -3.77M | -3.73M | -32.43M | -1.59M | -1.46M | -1.83M | -1.55M | -1.53M | -1.97M | -55.92M | -31.81M | -3.36M | -3.84M | -2.92M | 3.40M | -3.53M | -30.70M | 9.45M | -11.54M | -4.58M | -28.44M | 13.85M | 3.17M | -3.91M | -46.38M | 23.37M |
|
Other financing activities
|
69.37M | 1.66M | 1.65M | -0.02M | 70.57M | 70.33M | 93.38M | 0.09M | 0.02M | 0.03M | 0.14M | 0.25M | 0.23M | 0.08M | 0.31M | 0.18M | 0.13M | 0.20M | 0.01M | 0.23M | 0.13M | -3.04M | | | 0.05M | 0.22M | 0.40M | 0.21M | 0.18M | 0.14M | 0.49M | -0.94M | 0.15M | 0.24M | 0.09M | 0.08M | 0.07M | 0.06M | 0.10M | 0.21M | 0.08M | 0.17M | 0.05M | 0.18M | 0.14M | 0.12M | 0.03M | 5.76M | 0.14M | 1.18M | 1.49M | 5.11M | -1.41M | 0.78M | 0.87M | 1.14M | 0.76M | 0.72M | 1.00M | 3.71M | 1.44M | 1.20M | 1.18M | 4.02M | 1.51M | 0.98M | 1.33M |
|
Long-Term Debt Issuances
|
9.79M | | | -0.23M | | | 1.43M | | 2.90M | | | 8.10M | 6.96M | 6.20M | 20.80M | 24.04M | 26.40M | 32.00M | 15.00M | 32.31M | | 3.00M | 25.30M | 57.00M | 9.00M | 0.50M | 96.00M | 2.00M | 7.00M | -4.00M | 61.00M | -5.00M | 11.00M | 29.60M | | -40.60M | | | | | 100.00M | -100.00M | | 100.00M | | 1.73M | | | | | | | | | | | | | | | | | | 20.00M | | | 375.00M |
|
Long-Term Debt Repayments
|
-0.42M | -0.58M | -7.04M | 16.77M | -0.71M | 2.16M | 0.78M | 0.73M | 0.73M | 0.81M | 0.82M | 0.77M | 0.71M | 1.11M | 1.03M | 1.26M | 1.02M | 14.83M | 42.09M | 52.89M | 0.49M | 0.62M | 0.62M | 1.57M | 0.61M | 0.72M | 0.81M | 0.71M | 0.74M | 0.85M | 11.97M | 0.78M | 0.87M | 0.96M | 0.96M | 8.76M | 0.58M | 0.70M | 0.70M | 0.57M | 6.20M | 0.65M | 0.65M | 0.59M | 0.78M | 0.83M | 9.91M | 0.65M | 0.72M | 0.84M | 0.84M | 0.86M | 0.86M | 0.92M | 0.92M | 0.76M | 7.57M | 18.93M | 3.32M | 1.12M | 20.87M | 0.91M | 26.17M | 18.07M | 17.57M | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 25.00M | | -5.00M | | -11.00M | 9.50M | 38.50M | -14.00M | 8.50M | 23.00M | -34.00M | -6.00M | -4.00M | 27.30M | 29.00M | -115.21M |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.81M | | | | 5.66M | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | 23.02M | -0.05M | | | -0.40M | 0.02M | | | | | | | | 59.70M | | | 1.19M | | | | -0.01M | -0.07M | | 10.60M | 16.09M | 3.33M | 5.33M | 102.28M | | 10.79M | | | | | | 3.72M | 4.83M | 12.70M | 2.24M | | | | | 25.37M | 27.96M | 2.65M | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | 0.50M | | | | | | | | | | | | | | | | | | | 0.77M | 0.25M | 0.34M | 0.87M | 1.05M | 0.98M | 1.04M | 0.59M | 1.40M | | 2.35M | 0.47M | 0.59M | 0.64M | 0.26M | 0.76M | 0.01M | | | 1.63M | 0.44M | 0.01M | 0.00M | 0.32M | 0.10M | 0.25M | 0.01M | | 0.28M | 0.25M | 0.01M | | 0.29M | 0.24M | | 1.44M | 1.20M | | | 1.51M | | 0.76M |
|
Dividends Paid - Common
|
-0.53M | -0.53M | -0.61M | -5.11M | -1.16M | 3.50M | 1.20M | 4.02M | 1.62M | 2.12M | -13.52M | 19.83M | 3.32M | 3.36M | 3.86M | 4.78M | 4.81M | 4.83M | 4.87M | 5.79M | 6.23M | 6.37M | 6.46M | 6.48M | 6.53M | 6.60M | 7.66M | 7.67M | 7.71M | 7.79M | 8.11M | 8.30M | 8.45M | 10.09M | 10.95M | 10.98M | 11.14M | 11.20M | 11.29M | 11.30M | 11.30M | 11.32M | 11.43M | 11.58M | 11.93M | 4.41M | 4.43M | 4.43M | 4.48M | 5.04M | 5.42M | 6.48M | 5.99M | 6.00M | 6.01M | 6.97M | 6.01M | 6.03M | 6.03M | 6.36M | 6.27M | 6.28M | 6.35M | 7.52M | 6.99M | 6.97M | 6.97M |
|
Cash from Financing Activities
|
7.39M | -2.28M | -8.81M | -2.69M | -2.49M | -2.77M | 21.85M | -2.91M | -0.04M | 56.34M | -4.86M | 6.38M | 1.21M | 1.39M | 74.06M | 17.41M | 19.26M | 32.06M | -1.51M | 50.93M | -6.90M | 1.11M | 34.09M | 78.16M | 1.75M | 42.02M | 87.07M | -8.49M | -2.55M | -3.13M | 55.90M | -12.14M | 6.11M | 118.43M | -12.22M | -6.60M | -3.50M | -12.91M | -12.95M | -12.40M | -12.72M | -8.63M | -7.51M | 24.77M | 17.62M | -4.05M | -14.43M | -25.16M | -5.61M | -10.29M | 26.79M | 21.42M | -6.21M | -12.17M | -11.30M | -17.59M | -4.07M | 13.28M | -23.57M | 1.36M | -5.37M | 13.20M | -30.92M | -8.40M | 1.28M | 22.06M | -39.84M |
|
Change in Cash
|
1.79M | -0.76M | -7.30M | -0.45M | -1.51M | -0.85M | 22.71M | -9.03M | 0.74M | 39.44M | -25.12M | -26.96M | 2.59M | -4.42M | 4.48M | -1.79M | -3.70M | 3.18M | 3.49M | -3.02M | -3.05M | 1.60M | 1.23M | -2.03M | 0.08M | 1.93M | -0.59M | -3.07M | -0.14M | 3.48M | 2.86M | -5.92M | 2.44M | 1.88M | -3.11M | 1.01M | 2.02M | -3.90M | 6.14M | 4.31M | -9.11M | 0.84M | 0.12M | 10.00M | 21.24M | 3.20M | -0.96M | -13.16M | -3.03M | -0.44M | -11.52M | 4.95M | -4.66M | -2.61M | 0.92M | -3.21M | -2.68M | -0.62M | 0.02M | 1.57M | 1.57M | -2.98M | -0.70M | 12.84M | 0.44M | -10.49M | 1.52M |
|
Free Cash Flow
|
6.89M | 1.95M | 2.42M | -7.98M | 1.97M | 0.88M | 3.05M | -4.13M | 1.74M | -6.24M | -23.19M | -29.77M | -0.48M | -0.73M | -68.27M | -18.26M | -21.77M | -28.36M | 6.45M | -52.20M | 3.86M | 3.28M | -25.78M | -85.60M | 1.22M | -38.42M | -84.76M | 10.18M | 1.31M | 3.75M | -37.68M | 12.65M | -3.67M | -106.94M | 14.20M | 12.34M | 1.06M | 9.02M | 9.95M | 7.89M | 3.61M | 8.78M | 7.64M | -7.08M | 3.62M | 7.25M | 12.54M | 12.00M | 2.58M | 8.02M | -32.25M | -12.89M | 1.56M | 9.56M | 12.22M | 4.10M | 1.39M | -5.13M | 14.12M | 11.75M | -15.68M | -10.67M | 16.37M | 12.46M | -0.83M | -16.48M | 4.47M |
|
Net Cash Flow
|
1.79M | -0.76M | -7.30M | -0.45M | -1.51M | -0.89M | 22.68M | -8.96M | 0.74M | 39.44M | -26.66M | -25.42M | 2.59M | -4.42M | 4.48M | -2.22M | -3.70M | 3.18M | 3.49M | -3.48M | -3.04M | 4.39M | 1.08M | -9.54M | 0.09M | 1.96M | -0.64M | -3.08M | -0.14M | 3.48M | 2.86M | -5.92M | 2.44M | 1.88M | -3.11M | 1.01M | 2.02M | -3.90M | 6.14M | 4.31M | -9.11M | 0.14M | 0.12M | 10.11M | 21.24M | 3.20M | -0.96M | -13.16M | -3.03M | -2.27M | -11.52M | 4.95M | -4.66M | -2.61M | 0.92M | -3.21M | -2.68M | -0.62M | 0.02M | 1.57M | 1.57M | -2.98M | -0.70M | 12.84M | 0.44M | -10.49M | 1.52M |