|
Net Income
|
-34.67M | 13.51M | | | 24.77M | 10.03M | 10.31M | 17.90M | 13.60M | 37.51M | 21.22M | 12.26M | 76.09M |
|
Depreciation and Depletion
|
7.45M | 8.59M | | | 11.42M | 7.65M | 7.76M | 8.39M | 9.23M | 8.69M | 10.53M | 11.69M | |
|
Share-based Compensation
|
1.63M | 3.11M | | | 0.53M | 2.98M | 1.84M | 1.37M | -2.53M | -0.48M | 3.78M | 8.14M | -9.50M |
|
Gains from Investment Securities
|
| | | -52.40M | | -52.40M | | | | | 5.12M | -42.24M | |
|
Cash from Restructuring
|
| | | | | | | 3.69M | 3.69M | | | 3.94M | 4.06M |
|
Change in Working Capital
|
-5.16M | 16.85M | -17.00M | 22.90M | 3.20M | -8.00M | -29.34M | -10.76M | -7.05M | 66.44M | 11.69M | -0.88M | -10.12M |
|
Change in Taxes
|
13.68M | 14.22M | | | 12.32M | 13.91M | 11.05M | 12.19M | 15.83M | 16.96M | 18.01M | 29.20M | 34.09M |
|
Cash from Operations
|
8.27M | 63.63M | 12.90M | 5.70M | 36.30M | 75.40M | -0.79M | 12.39M | 31.12M | 137.44M | 46.76M | 81.72M | 105.72M |
|
Amortizatization of Intangibles
|
-6.51M | | | | 6.76M | 29.16M | 6.80M | -6.50M | 6.49M | 21.16M | 10.04M | 9.99M | |
|
Depreciation & Amortization (CF)
|
7.45M | 8.59M | | | 11.42M | 7.65M | 7.76M | 8.39M | 9.23M | 8.69M | 10.53M | 11.69M | |
|
Capital Expenditures
|
| | -7.70M | -4.10M | -7.40M | -28.30M | -6.80M | 7.01M | | | | | |
|
Cash from Investing Activities
|
69.82M | -33.72M | | | -35.55M | -45.80M | -38.74M | -47.26M | -61.49M | -51.84M | -60.56M | -47.32M | -54.90M |
|
Other financing activities
|
| | | | | | | | | | -1.44M | 32.44M | |
|
Cash from Financing Activities
|
-14.81M | -3.27M | | | -12.77M | -2.63M | -7.28M | 11.27M | -10.40M | 127.69M | 0.33M | 35.01M | 55.45M |
|
Dividends Paid - Common
|
-3.40M | 20.70M | | | | | | | | | | | |
|
Exchange Rate Effect
|
-3.04M | -2.20M | | | 0.05M | 1.25M | -0.32M | -2.24M | -0.58M | -2.70M | 0.77M | 0.93M | 1.45M |
|
Change in Cash
|
| | -70.10M | -15.00M | -3.50M | -104.80M | -47.10M | | | | -12.70M | 70.33M | |
|
Beginning Cash Balance
|
325.74M | 299.46M | 264.72M | 15.00M | 214.34M | 299.42M | 194.60M | 121.66M | 80.30M | 252.53M | 252.53M | 239.83M | 417.88M |
|
Free Cash Flow
|
8.27M | 63.63M | 20.60M | 9.80M | 43.70M | 103.70M | 6.01M | 5.38M | 31.12M | 137.44M | 46.76M | 81.72M | 105.72M |
|
Net Cash Flow
|
63.28M | 26.64M | 12.90M | 5.70M | -12.02M | 26.97M | -46.80M | -23.60M | -40.77M | 213.29M | -13.47M | 69.41M | 106.27M |