|
Net Income
|
-1.86M | -1.52M | -0.58M | 0.15M | 1.01M | 1.98M | 0.89M | 1.11M | 0.13M | 4.53M | 5.25M | 7.85M | 12.24M | 14.96M | 16.48M | 30.20M | 10.60M | 10.62M | 9.62M | 12.06M | 24.17M | 23.29M | 20.53M | 12.07M | 3.65M | 7.96M | 2.48M | 6.88M | 12.11M | 7.98M | 0.24M | 9.42M | 16.72M | 22.05M | -11.56M | 8.82M | 2.48M | 4.15M | -25.88M | -8.64M | -13.25M | -0.27M | -13.50M | 15.15M | 17.63M | 5.83M | 11.19M | -10.26M | 8.01M | 81.23M | -28.29M | 16.23M | 54.25M | 12.98M | 18.60M | 22.11M | 21.76M | -4.49M | 26.91M | 24.63M | 24.78M | 19.70M |
|
Share-based Compensation
|
| 1.97M | 2.23M | 2.12M | 1.50M | 1.80M | 1.71M | 2.12M | 1.92M | 1.87M | 1.53M | 1.71M | 1.69M | 1.78M | 1.27M | 2.02M | 2.03M | 2.08M | 2.02M | 2.34M | 2.61M | 2.93M | 3.02M | 3.50M | 3.77M | 3.82M | 3.80M | 3.42M | 3.53M | 3.61M | 4.16M | 3.31M | 3.53M | 3.24M | 3.18M | 3.07M | 3.13M | 2.37M | 3.01M | 3.24M | 2.92M | 2.84M | 2.70M | 3.14M | 2.12M | 2.40M | 2.34M | 2.94M | 2.43M | 2.45M | 2.56M | 4.54M | 3.97M | 3.92M | 3.77M | 5.16M | 5.59M | 5.20M | 4.74M | 6.24M | 5.53M | 4.88M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | -13.72M | 9.53M | 9.59M | 7.01M | 8.61M | 16.61M | 15.36M | 12.45M | 9.22M | 6.27M | -0.73M | -1.86M | 6.30M | -0.41M | -2.07M | 5.01M | -0.14M | -0.92M | -0.20M | -4.83M | 3.05M | -0.60M | -1.06M | -1.73M | 4.53M | -3.69M | -1.79M | -1.23M | 2.90M | 0.46M | -1.85M | -2.73M | 5.27M | -1.90M | -1.15M | -3.53M | 4.78M | -1.82M | -1.68M | -1.78M | 5.64M | -1.31M | -2.22M | -2.68M | 5.83M | -1.63M | -1.58M |
|
Gains from Sales and Divestitures
|
| | | | | | 1.38M | | -0.59M | -0.77M | 1.21M | | 0.07M | 0.31M | 0.36M | 0.70M | 0.70M | 0.95M | 1.00M | 0.61M | 0.65M | 0.70M | 0.75M | 0.63M | 0.67M | 0.13M | 0.85M | 0.82M | 0.09M | 0.15M | 1.64M | 0.16M | 0.15M | 0.16M | | | | | | | | | | | | | 1.90M | | | | 1.62M | | | 0.06M | 1.63M | 2.12M | 58.65M | 27.62M | 2.21M | 2.35M | 40.61M | 0.05M |
|
Gains from Investment Securities
|
| 0.01M | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 14.93M | 14.27M | 0.00M | 0.03M | 12.06M | 10.72M | 0.01M | 0.01M | 7.04M | 6.80M | 36.16M | 0.35M | 0.26M | 1.59M | 75.64M | 1.47M | 1.45M | 1.44M | 8.33M | -3.54M | 13.25M | 12.42M | 10.98M | -0.66M | 3.50M | 5.92M | 5.64M | 0.71M | 3.70M | 1.04M | 4.62M | 1.15M | 1.05M | 5.45M | 2.48M | 1.28M | 4.57M | 1.49M | 1.12M | 2.12M | 5.60M | 1.04M | -6.79M | -3.92M | 4.87M | 0.62M | -1.67M | 2.77M | 8.37M | 4.39M | -39.15M | 4.04M | 9.43M | 37.89M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | | | 30.14M | 19.67M | | 3.08M | | 0.30M | | 15.85M | | | | | | 4.90M | | 2.70M | 0.34M | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 11.39M | | | | 11.35M | | | | | | | | | | | | | | | | | | | | | 17.54M | 23.09M | 26.70M | 26.04M | 28.64M | 37.78M | 40.79M | 35.04M | | 36.60M | 48.06M |
|
Cash from Operations
|
| -0.13M | 2.80M | 0.52M | 3.13M | 5.77M | 4.26M | 2.68M | 5.85M | -1.00M | 3.71M | 10.24M | 18.96M | 18.51M | 22.41M | 9.43M | 23.23M | 23.99M | 25.98M | 16.94M | 48.59M | 44.62M | 44.96M | 6.78M | 22.22M | 14.95M | 10.97M | 2.45M | 14.84M | 13.80M | 17.43M | -4.84M | 13.85M | 21.19M | 7.27M | 7.85M | 7.51M | 27.72M | 14.41M | -2.63M | 22.02M | 12.75M | 15.01M | 2.29M | 20.10M | 27.72M | 25.21M | -2.69M | 11.23M | 34.57M | 11.97M | -5.40M | 25.43M | 28.32M | 37.25M | -1.04M | 32.21M | 47.71M | 34.58M | 6.37M | 38.81M | 48.08M |
|
Amortizatization of Intangibles
|
| -0.00M | -0.01M | -0.02M | -0.02M | -0.03M | -0.06M | -0.02M | -0.06M | -0.01M | -0.10M | -0.04M | -0.06M | -0.01M | -0.01M | 0.11M | -0.03M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.01M | -0.01M | 0.04M | 0.04M | -0.03M | | | | | | | | | 0.80M | 0.79M | 0.79M | 0.80M | 0.80M | 0.79M | 0.80M | 0.80M | 0.70M | 0.64M | 0.52M | 0.09M | 0.09M | 0.24M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.33M | 0.33M | 0.33M | 0.34M | 0.34M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.73M | 0.80M | 0.79M | 0.79M | 0.80M | 0.80M | 0.79M | 0.80M | -1.06M | 0.70M | 0.64M | 0.52M | -1.86M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.19M | 0.19M | 0.20M | 0.21M | 0.22M | 0.22M | 0.22M | 0.25M | 0.31M | 0.32M | 0.33M | 0.33M | 0.33M | 0.34M | 0.35M | 0.35M | 0.35M | 0.35M | 0.34M | 0.31M | 0.30M | 0.27M | 0.26M | 0.26M | 0.25M | 0.26M | 0.25M | 0.25M | 0.26M | 0.25M | 0.26M | 0.18M | 0.04M | 0.05M | 0.05M | 0.06M | 0.10M | 0.11M | 0.12M | 0.31M | 0.34M | 0.38M | 0.42M | 0.45M | 0.50M | 0.54M | 0.58M | 0.61M |
|
Change in Receivables
|
| 0.61M | 1.10M | 0.36M | 0.54M | 0.01M | -0.11M | 1.50M | 0.48M | 1.78M | -0.04M | 1.75M | 1.36M | 0.57M | 1.34M | 0.22M | -2.77M | 0.50M | 2.42M | 6.36M | 3.96M | -3.06M | 2.07M | -7.05M | -2.51M | -0.65M | 0.43M | 1.55M | 0.12M | 0.30M | 1.56M | -0.61M | -2.27M | -0.90M | -0.03M | 1.94M | -3.77M | -0.53M | 2.38M | -5.85M | 1.39M | 1.29M | 3.36M | -0.29M | 2.91M | -1.35M | 2.23M | 3.71M | 0.01M | -7.79M | 4.80M | 4.79M | 0.46M | 2.09M | -1.13M | 4.24M | 2.89M | 2.21M | -0.31M | 0.39M | -3.96M | 2.98M |
|
Change in Accured Expenses
|
| 0.24M | 1.46M | -2.54M | 1.49M | 0.41M | 1.18M | -2.93M | 7.37M | -3.19M | -3.26M | 0.46M | 4.62M | 2.16M | 4.89M | -11.47M | 1.59M | 2.38M | 7.12M | -3.23M | 10.52M | 0.11M | 5.88M | -22.97M | 2.49M | 1.54M | 5.86M | -9.77M | 5.81M | 5.00M | 12.09M | -22.00M | 0.83M | 0.14M | 4.97M | -9.25M | 5.31M | 5.41M | 6.41M | -22.69M | 4.26M | 6.08M | 8.54M | -14.24M | 6.85M | 9.73M | 7.91M | -23.69M | 10.15M | 8.55M | 9.47M | -27.27M | 8.33M | 10.15M | 15.00M | -28.39M | 10.73M | 9.41M | 11.65M | -28.06M | 9.78M | 11.95M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | 2.13M | -2.88M | 0.79M | 4.35M | -0.57M | 0.18M | 2.04M | -2.85M | -10.58M | 4.30M | 3.81M | -0.46M | -1.95M | -0.60M | 0.56M | 4.39M | 0.17M | -2.03M | 0.99M | -2.35M | 0.96M | -1.03M | -0.82M | 0.80M | 4.15M | -4.23M | -1.01M | 3.41M | -0.49M | -3.42M | 0.90M | 5.33M | -0.54M | 2.72M | -0.69M | -0.11M | -5.04M | 4.09M | 0.68M | -4.81M |
|
Other Working Capital Changes
|
| -0.09M | -0.23M | 0.17M | 0.69M | -0.35M | 0.44M | -0.20M | 0.69M | -0.31M | -0.52M | 0.26M | 0.51M | -0.04M | -0.14M | -0.02M | 1.25M | -0.42M | -1.17M | 0.36M | 1.92M | -0.39M | -0.82M | 0.96M | 1.05M | -0.64M | -0.65M | -0.13M | 1.53M | -1.04M | 0.05M | 0.36M | 1.31M | -2.62M | -0.03M | 0.88M | 0.88M | 0.90M | 0.93M | 0.93M | 1.09M | 0.76M | 0.74M | 0.92M | 1.58M | 12.96M | 0.10M | 2.26M | 1.35M | -1.26M | -3.32M | 1.16M | 2.26M | -1.60M | -3.11M | 1.25M | 2.11M | -1.72M | -2.96M | 1.52M | 3.48M | -2.65M |
|
Capital Expenditures
|
| 0.04M | 0.01M | 0.01M | 0.05M | 0.03M | 0.02M | 0.06M | 0.07M | 0.06M | 0.01M | 0.01M | 0.11M | 0.99M | 5.09M | 3.53M | 0.21M | 0.84M | 0.31M | 0.02M | 0.34M | 1.24M | 1.01M | 0.34M | 0.26M | 0.06M | 0.42M | 0.19M | 0.03M | 0.03M | 0.04M | 0.02M | 0.02M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 0.05M | 0.17M | 0.07M | 0.18M | 0.10M | 0.07M | 0.06M | 0.06M | 0.05M | 0.15M | 0.01M | 0.01M | 0.03M | 0.03M | 0.04M | 0.02M | 0.07M | 0.04M | 1.69M | -1.65M | 0.03M | 0.09M | 1.90M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | 11.82M | | | | | | | | | | 6.14M | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | 0.01M | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | | | | | | | | | | | | 18.29M | 83.73M | 0.26M | 21.29M | 5.18M | 0.12M | -4.84M | 47.66M | 0.39M | 4.09M | |
|
Change in Acquisitions & Divestments
|
| 2.13M | 0.47M | 2.15M | 1.12M | 1.85M | 2.43M | 2.49M | 1.95M | 1.22M | 2.18M | 1.63M | 0.89M | 0.17M | 0.09M | 0.06M | 0.74M | 0.07M | 0.07M | 0.81M | 0.38M | 0.49M | 3.08M | 1.11M | 3.91M | 8.55M | 3.16M | 21.00M | 25.07M | 19.00M | 26.03M | 60.50M | 4.00M | | | 0.02M | 0.02M | | | | | | 0.58M | 1.23M | 3.98M | 5.76M | 8.46M | 13.64M | 7.82M | 6.20M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.61M | -0.35M | -0.35M | 0.67M | -1.12M | 0.12M | -1.12M | 0.19M | 0.31M | -1.74M | 0.31M | -0.85M | -1.24M | -5.24M | -3.62M | 0.79M | -0.92M | -2.08M | -7.66M | 0.04M | -3.65M | -1.04M | -11.04M | 3.65M | 2.45M | -84.32M | -1.24M | 4.75M | -21.32M | -19.21M | 60.51M | -233.16M | -9.12M | -0.01M | 0.01M | -1.53M | 2.01M | -18.16M | 8.75M | 18.32M | -15.12M | -1.31M | -5.99M | -24.46M | -62.01M | -7.17M | -18.72M | -4.35M | -2.56M | -12.03M | -2.01M | 53.94M | -16.08M | 46.19M | 2.03M | -11.73M | -7.20M | -6.97M | -0.21M | -16.50M | -19.46M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | 8.36M | 8.24M | 5.16M | 20.65M | 19.90M | 11.77M | | | | | | | | | | | | | | | | | | | 0.80M | | | | | 5.70M | | | 2.45M | 2.56M | 4.54M | -4.44M | 3.92M | -8.87M | 5.16M | | | | | | |
|
Cash from Financing Activities
|
| | | -1.60M | -0.22M | 0.01M | 0.19M | 4.95M | 1.12M | 1.00M | -0.33M | 0.50M | 0.33M | -0.89M | 0.04M | -5.35M | 0.04M | -0.61M | -9.85M | -22.74M | -11.02M | -18.32M | -46.05M | -46.39M | -10.99M | -14.37M | -11.09M | -14.55M | -10.97M | -11.43M | -14.19M | -4.81M | 185.91M | -5.44M | -6.46M | -7.09M | -5.20M | -20.12M | -11.16M | -11.39M | -58.69M | 14.98M | -5.07M | -7.19M | 109.33M | -4.80M | -4.80M | -8.24M | -4.84M | -4.87M | -4.84M | -6.07M | -115.04M | -5.28M | -45.25M | -12.82M | -4.88M | 0.75M | -19.06M | -19.21M | -4.30M | 334.81M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | 10.80M | 10.99M | 11.07M | 45.67M | 10.91M | 10.92M | 10.91M | 10.91M | 10.93M | 10.94M | 10.95M | 10.95M | 4.13M | 5.04M | 5.04M | 5.03M | 5.10M | 5.09M | 5.09M | 5.10M | 5.14M | 5.13M | 4.94M | 4.91M | 4.94M | 4.93M | 4.80M | 4.80M | 4.84M | 4.84M | 4.84M | 4.84M | 4.92M | 4.92M | 5.33M | 4.96M | 5.00M | 5.00M | 4.99M | 4.26M | 4.63M | 4.30M | 4.29M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | -0.02M | -0.04M | -0.12M | -0.04M | 0.08M | 0.21M | 0.35M | 0.28M | 0.19M | -0.96M | 0.26M | 0.36M | 0.56M | -0.06M | 0.59M | -1.51M | -0.24M | -0.14M | 0.38M | -0.12M | -0.65M | 1.31M | -1.27M | 0.19M | 0.70M | 1.24M | -0.23M | 0.36M | -0.62M | -0.46M | -0.67M | -2.71M | -4.18M | 4.30M | 0.47M | 0.30M | -1.22M | 1.63M | -0.55M | -0.07M | 2.76M | -3.83M | 2.23M | 5.29M | -1.25M |
|
Change in Cash
|
| -0.74M | 2.44M | -1.43M | 3.58M | 4.67M | 4.58M | 6.51M | 7.16M | 0.30M | 1.64M | 11.05M | 18.44M | 16.38M | 17.20M | 0.46M | 24.07M | 22.44M | 14.00M | -13.58M | 37.57M | 22.72M | -1.92M | -50.31M | 15.15M | 3.22M | -85.41M | -13.09M | 8.98M | -18.39M | -16.03M | 51.46M | -34.91M | 6.38M | 0.66M | 1.16M | 0.67M | 8.96M | -13.60M | -6.54M | -18.17M | 13.31M | 9.86M | -11.12M | 105.33M | -39.71M | 12.79M | -30.31M | -0.66M | 22.96M | -0.60M | -13.00M | -35.36M | 5.75M | 39.82M | -12.38M | 15.53M | 44.02M | 4.71M | -10.82M | 23.30M | 362.18M |
|
Free Cash Flow
|
| -0.17M | 2.79M | 0.52M | 3.08M | 5.74M | 4.24M | 2.62M | 5.78M | -1.06M | 3.70M | 10.23M | 18.85M | 17.51M | 17.32M | 5.91M | 23.01M | 23.15M | 25.67M | 16.92M | 48.25M | 43.37M | 43.95M | 6.44M | 21.96M | 14.89M | 10.55M | 2.25M | 14.81M | 13.76M | 17.39M | -4.85M | 13.83M | 21.18M | 7.24M | 7.84M | 7.50M | 27.71M | 14.38M | -2.68M | 21.84M | 12.68M | 14.83M | 2.19M | 20.03M | 27.66M | 25.15M | -2.75M | 11.08M | 34.56M | 11.96M | -5.42M | 25.39M | 28.29M | 37.23M | -1.10M | 32.17M | 46.03M | 36.22M | 6.34M | 38.72M | 46.18M |
|
Net Cash Flow
|
| -0.74M | 2.44M | -1.43M | 3.58M | 4.67M | 4.58M | 6.51M | 7.16M | 0.30M | 1.64M | 11.05M | 18.44M | 16.38M | 17.20M | 0.46M | 24.06M | 22.46M | 14.04M | -13.47M | 37.61M | 22.64M | -2.13M | -50.66M | 14.88M | 3.03M | -84.44M | -13.35M | 8.62M | -18.95M | -15.97M | 50.87M | -33.40M | 6.63M | 0.80M | 0.78M | 0.78M | 9.62M | -14.91M | -5.27M | -18.36M | 12.61M | 8.62M | -10.89M | 104.97M | -39.09M | 13.25M | -29.65M | 2.05M | 27.15M | -4.90M | -13.47M | -35.67M | 6.96M | 38.19M | -11.83M | 15.61M | 41.27M | 8.54M | -13.05M | 18.01M | 363.43M |