|
Net Income
|
6.69M | 4.18M | 4.61M | -21.48M | 2.28M | -31.53M | 4.95M | 8.73M | 38.80M | -15.72M | -55.94M | -12.14M | 132.00M | 185.98M | 72.63M | -14.56M |
|
Depreciation and Depletion
|
8.77M | 8.04M | 6.79M | 4.91M | 3.89M | 3.87M | 3.86M | 4.17M | | | | | | | | |
|
Share-based Compensation
|
1.96M | 2.66M | 2.90M | 2.59M | 2.10M | 1.39M | 2.46M | 3.38M | 4.08M | 3.58M | 3.40M | 5.40M | 6.89M | 7.39M | 6.58M | 6.03M |
|
Deferred Taxes
|
9.24M | 5.38M | 3.05M | -18.52M | 45.90M | -0.86M | -1.54M | -5.32M | -33.81M | -3.41M | 31.16M | -0.93M | -9.93M | 5.11M | 1.30M | -1.94M |
|
Gains from Sales and Divestitures
|
| | | 0.20M | | | | | | | | | | | | |
|
Gains from Investment Securities
|
1.71M | 0.98M | 1.65M | 1.92M | 0.30M | 0.24M | -2.20M | -0.78M | -0.07M | -3.68M | 0.80M | -0.99M | 2.23M | 5.27M | 4.90M | 2.96M |
|
Asset Writedowns and Impairment
|
1.73M | 10.76M | | 18.73M | 6.40M | 10.00M | 2.10M | 24.31M | 14.36M | 22.42M | 16.31M | 16.25M | 4.78M | 9.61M | 14.56M | 21.43M |
|
Non-cash Items
|
| | | 1.12M | | | | | | | | | | | | |
|
Cash from Operations
|
72.40M | 31.52M | 18.30M | 10.15M | 8.66M | -4.07M | 18.23M | 30.14M | 45.51M | 21.00M | 5.54M | 27.20M | -85.62M | 134.05M | 248.50M | 120.12M |
|
Amortizatization of Intangibles
|
4.02M | 3.85M | 3.49M | 3.38M | 2.29M | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
1.14M | 0.87M | 0.91M | 0.61M | 0.23M | 1.06M | 1.89M | 1.73M | 0.65M | 0.45M | 0.46M | | | | | |
|
Amortization
|
196.85M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
8.77M | 8.04M | 6.79M | 4.91M | 6.18M | 7.44M | 8.07M | 9.18M | 10.17M | 11.78M | 14.07M | 12.67M | 9.85M | 12.58M | 18.35M | 18.20M |
|
Change in Receivables
|
-47.74M | -5.46M | 7.97M | 4.26M | -2.04M | 16.12M | 28.71M | 30.78M | -9.71M | -2.82M | 6.64M | 4.75M | 318.42M | 153.23M | -251.43M | -128.33M |
|
Change in Accured Expenses
|
-11.29M | 2.06M | -1.33M | 4.13M | 1.54M | 5.65M | 11.21M | 20.37M | -9.28M | -7.09M | -1.31M | 7.24M | 83.29M | 82.94M | -126.61M | -29.75M |
|
Change in Taxes
|
-5.38M | 6.45M | 4.79M | 1.75M | 0.32M | 0.06M | 0.38M | -0.50M | | | | 1.35M | 7.49M | -20.91M | 6.96M | -2.28M |
|
Other Working Capital Changes
|
-7.92M | 4.58M | -1.88M | 0.44M | 1.85M | -1.37M | -2.66M | 1.88M | -1.82M | 2.51M | -5.82M | -5.87M | -6.75M | 6.92M | -4.37M | 4.99M |
|
Capital Expenditures
|
2.45M | 2.39M | 4.00M | 2.22M | 1.75M | 4.57M | 2.36M | 6.52M | 5.11M | 4.60M | 2.94M | 4.62M | 7.17M | 8.79M | 13.97M | 8.71M |
|
Acquisitions
|
6.80M | 12.83M | | | 28.70M | 44.63M | 28.72M | 1.90M | 85.98M | 1.93M | | | 27.97M | 35.18M | | |
|
Divestments
|
| | | | 45.66M | 3.75M | 7.50M | 0.50M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 2.65M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-11.71M | -16.20M | -4.20M | 0.17M | 15.21M | -45.45M | -24.07M | -9.78M | -91.38M | -6.68M | -2.94M | -4.62M | -34.05M | -43.87M | -13.78M | -8.71M |
|
Other financing activities
|
5.00M | 1.48M | | 1.38M | 0.51M | 1.09M | -0.11M | -1.84M | -2.05M | -1.14M | 2.06M | 0.08M | 6.10M | 3.24M | -0.51M | |
|
Cash from Financing Activities
|
-64.22M | -11.19M | -14.24M | -10.58M | -26.06M | 46.46M | 3.35M | -2.16M | 50.76M | -23.77M | -17.60M | -22.01M | 119.09M | -87.60M | -221.24M | -46.85M |
|
Dividends Paid - Common
|
| | | | | 0.12M | 0.49M | 0.70M | 1.22M | 1.19M | 1.57M | 1.15M | 0.21M | | | |
|
Exchange Rate Effect
|
0.22M | -0.04M | -0.17M | 0.08M | -0.21M | 0.01M | -0.06M | -0.02M | 0.02M | -0.07M | 0.01M | -0.01M | 0.01M | -0.01M | 0.01M | -0.01M |
|
Change in Cash
|
-3.31M | 4.10M | -0.31M | -0.18M | -2.41M | -3.06M | -2.54M | 18.18M | 4.91M | -9.52M | -14.99M | 0.57M | -0.56M | 2.57M | 13.49M | 64.54M |
|
Beginning Cash Balance
|
10.17M | 6.86M | 10.96M | 10.65M | 10.46M | 8.05M | 5.00M | 2.45M | 20.63M | 25.54M | 16.02M | 1.03M | 1.60M | 1.04M | 3.60M | 17.09M |
|
Free Cash Flow
|
69.95M | 29.13M | 14.30M | 7.93M | 6.91M | -8.64M | 15.87M | 23.62M | 40.40M | 16.40M | 2.60M | 22.59M | -92.79M | 125.26M | 234.52M | 111.40M |
|
Net Cash Flow
|
-3.53M | 4.13M | -0.14M | -0.26M | -2.20M | -3.06M | -2.48M | 18.20M | 4.88M | -9.45M | -15.00M | 0.58M | -0.57M | 2.58M | 13.48M | 64.55M |