|
Net Income
|
172.24M | 184.74M | 171.90M |
|
Depreciation and Depletion
|
44.50M | 43.00M | 45.00M |
|
Share-based Compensation
|
2.14M | 0.65M | 2.33M |
|
Deferred Taxes
|
-8.64M | -6.29M | -2.40M |
|
Gains from Investment Securities
|
42.17M | 60.61M | 55.76M |
|
Cash from Operations
|
274.34M | 234.32M | 274.68M |
|
Amortization of Deferred Charges
|
| | 1.71M |
|
Depreciation & Amortization (CF)
|
73.67M | 73.05M | 67.18M |
|
Change in Receivables
|
5.93M | 10.26M | 1.60M |
|
Change in Account Payables
|
33.80M | 9.57M | 24.59M |
|
Other Working Capital Changes
|
2.88M | 20.74M | -4.21M |
|
Capital Expenditures
|
45.98M | 64.96M | 64.33M |
|
Sales of Property, Plant and Equipment
|
0.04M | 0.04M | 0.03M |
|
Change in Intangibles
|
| 4.38M | |
|
Acquisitions
|
9.70M | 6.00M | 6.96M |
|
Cash from Investing Activities
|
-57.75M | -75.31M | -71.27M |
|
Cash from Financing Activities
|
-209.86M | -165.29M | -51.53M |
|
Dividends Paid - Common
|
6.29M | 6.13M | 1,535.68M |
|
Change in Cash
|
6.73M | -6.28M | 151.88M |
|
Beginning Cash Balance
|
-6.73M | 37.66M | 31.37M |
|
Free Cash Flow
|
228.35M | 169.36M | 210.35M |
|
Net Cash Flow
|
6.73M | -6.28M | 151.88M |