|
Net Income
|
44.98M | 58.85M | 64.83M | 61.67M | 54.32M | 60.50M | 66.84M | 47.21M | 8.54M | 30.46M | 35.90M | -47.48M | 36.84M | 0.03M | -23.94M | -18.06M |
|
Depreciation and Depletion
|
| 21.80M | 21.79M | 22.40M | 21.79M | 21.98M | 22.91M | 22.67M | 19.64M | 16.46M | 15.48M | 14.68M | 12.36M | 11.08M | 9.87M | 9.82M |
|
Share-based Compensation
|
2.06M | 2.34M | 2.56M | 2.80M | 3.01M | 3.58M | 4.12M | 4.20M | 4.20M | 4.94M | 4.67M | 4.09M | 4.09M | 2.61M | 4.17M | 2.28M |
|
Deferred Taxes
|
0.11M | 4.53M | -1.94M | -5.54M | -4.77M | -1.56M | -2.63M | -2.88M | 1.18M | 1.28M | 2.12M | 3.03M | -3.19M | 0.39M | 8.72M | |
|
Gains from Sales and Divestitures
|
| -0.09M | -0.13M | -0.11M | -0.12M | -0.11M | -0.09M | -0.10M | -0.13M | 0.14M | 0.13M | 0.13M | 0.18M | | | |
|
Gains from Investment Securities
|
1.62M | -0.73M | -0.74M | -1.75M | -1.67M | -1.29M | -0.22M | -2.06M | -2.13M | -1.09M | -0.84M | 2.30M | -0.63M | -0.20M | -0.08M | 5.34M |
|
Asset Writedowns and Impairment
|
3.64M | 2.83M | 1.72M | -2.01M | -2.65M | -2.25M | -1.92M | -13.56M | -7.70M | 1.55M | 0.52M | 13.70M | 0.90M | 0.88M | 1.81M | 0.79M |
|
Non-cash Items
|
| | | 0.14M | 0.16M | 0.19M | 0.20M | 0.18M | | | | | | | | |
|
Cash from Operations
|
84.69M | 79.48M | 81.34M | 79.31M | 92.96M | 117.46M | 93.85M | 72.13M | 35.99M | 60.24M | 53.40M | -30.71M | 59.79M | 13.37M | 0.48M | -19.75M |
|
Depreciation & Amortization (CF)
|
21.83M | 21.82M | 21.82M | 22.45M | 21.82M | 22.03M | 22.96M | 22.72M | 19.64M | 16.46M | 15.48M | 14.68M | 12.36M | 11.08M | 9.87M | 9.82M |
|
Change in Receivables
|
0.34M | 2.38M | 5.04M | -1.75M | 0.22M | 2.67M | -3.54M | -5.44M | -1.78M | 0.58M | -1.52M | 26.93M | 3.50M | -29.03M | 0.61M | -1.36M |
|
Change in Inventory
|
-4.30M | 14.38M | -13.65M | 10.36M | 10.12M | -13.31M | 3.55M | 4.58M | -24.15M | -1.95M | -4.22M | -31.24M | 40.78M | -12.85M | -13.45M | 12.14M |
|
Change in Account Payables
|
13.89M | 4.20M | -18.32M | 9.10M | 20.93M | 23.27M | 0.61M | -8.25M | -28.78M | -7.66M | -8.63M | -16.95M | 57.83M | -43.18M | -10.05M | 3.46M |
|
Change in Taxes
|
-0.36M | 1.39M | 3.70M | -0.34M | 0.65M | 1.02M | 0.61M | 0.88M | -1.60M | -0.68M | 1.70M | 0.34M | -1.12M | -0.31M | -0.61M | |
|
Other Working Capital Changes
|
1.07M | -0.01M | 1.97M | 6.73M | -2.97M | 6.08M | -1.85M | 9.88M | 7.46M | -10.38M | -5.07M | 1.60M | 0.51M | -1.54M | 0.22M | 0.21M |
|
Capital Expenditures
|
9.96M | 19.56M | 35.89M | 45.17M | 31.54M | 28.90M | 26.53M | 27.30M | 11.10M | 4.35M | 8.31M | 13.96M | 4.11M | 19.43M | 12.53M | 7.87M |
|
Change in Acquisitions & Divestments
|
108.29M | 110.78M | 85.80M | 156.64M | 62.77M | 48.85M | 66.93M | 125.19M | 95.20M | 91.02M | 205.38M | 149.30M | 121.11M | 90.19M | 80.37M | 62.78M |
|
Cash from Investing Activities
|
-58.12M | -55.66M | -59.69M | 3.17M | -32.93M | -27.69M | -81.77M | -15.43M | 67.69M | -71.14M | -22.63M | 64.51M | -25.33M | 16.02M | 19.78M | 28.96M |
|
Other financing activities
|
0.48M | 0.47M | 0.42M | 0.51M | 0.09M | 0.24M | 0.26M | -0.04M | 0.57M | 0.67M | 0.74M | 0.46M | 0.24M | | | |
|
Cash from Financing Activities
|
-18.45M | -25.57M | -35.39M | -86.31M | -11.67M | -75.25M | -38.98M | -77.31M | -72.03M | -45.16M | -41.57M | -27.18M | -31.80M | -29.28M | -16.13M | -14.05M |
|
Dividends Paid - Common
|
19.48M | 21.22M | 25.71M | 87.22M | 5.85M | 33.89M | 33.57M | 35.43M | 33.73M | 32.58M | 32.59M | 7.91M | 9.97M | 14.37M | 13.95M | 10.52M |
|
Change in Cash
|
8.12M | -1.75M | -13.74M | -3.82M | 48.36M | 14.52M | -26.89M | -20.61M | 31.65M | -56.05M | -10.81M | 6.62M | 2.65M | 0.12M | 4.12M | -4.83M |
|
Beginning Cash Balance
|
42.26M | 50.38M | 48.63M | 34.89M | 45.59M | 55.71M | 93.95M | 70.23M | 46.40M | 80.66M | 22.63M | 10.89M | 17.10M | 19.89M | 19.82M | 25.11M |
|
Free Cash Flow
|
74.73M | 59.92M | 45.45M | 34.13M | 61.42M | 88.56M | 67.32M | 44.83M | 24.89M | 55.89M | 45.09M | -44.67M | 55.68M | -6.06M | -12.05M | -27.62M |
|
Net Cash Flow
|
8.12M | -1.75M | -13.74M | -3.82M | 48.36M | 14.52M | -26.89M | -20.61M | 31.65M | -56.05M | -10.81M | 6.62M | 2.65M | 0.12M | 4.12M | -4.83M |