|
Net Income
|
33.62M | 41.54M | 25.11M | 38.70M | -118.12M | -23.30M | 3.20M | -4.29M | -18.45M | 39.10M | 13.59M | 3.69M | -2.53M | 24.77M | -102.58M | -34.36M | 21.66M |
|
Depreciation and Depletion
|
12.72M | 12.55M | 12.51M | 12.38M | 12.41M | 12.28M | 13.02M | 13.54M | 13.79M | 14.03M | 14.36M | 14.69M | 14.88M | 15.06M | 14.95M | 15.54M | 15.97M |
|
Share-based Compensation
|
| 1.61M | 1.74M | 1.39M | 2.81M | 3.35M | 6.13M | 11.88M | 9.18M | 10.47M | 9.13M | 4.01M | 4.31M | 4.39M | 4.53M | 3.79M | 4.00M |
|
Deferred Taxes
|
| -5.53M | 7.22M | 0.57M | 12.68M | -4.67M | -0.04M | -5.76M | 1.63M | -72.46M | 3.42M | 5.30M | -8.24M | 3.61M | 54.83M | -28.71M | -18.95M |
|
Gains from Investment Securities
|
| 31.55M | -1.57M | -1.21M | 161.34M | -0.61M | -0.72M | 3.72M | | 26.09M | 2.49M | 0.13M | 25.48M | 13.30M | -3.15M | -3.09M | 38.63M |
|
Asset Writedowns and Impairment
|
| | 2.56M | | | 0.04M | | | | | | | | | | | |
|
Non-cash Items
|
| 12.79M | | | 3.40M | 26.41M | | | | | | | | | | | |
|
Cash from Operations
|
129.89M | 59.31M | 49.37M | 30.94M | 48.87M | 33.94M | 31.91M | 41.87M | 25.21M | 33.73M | 21.53M | 46.44M | 10.65M | 39.70M | 15.38M | 6.55M | 22.62M |
|
Amortizatization of Intangibles
|
| 12.34M | 12.21M | 11.90M | 11.57M | 7.97M | 7.21M | 7.26M | 7.30M | 2.30M | 0.53M | 0.59M | 0.59M | 0.59M | | | |
|
Amortization of Deferred Charges
|
| 1.73M | 1.50M | 1.63M | 1.50M | 1.47M | 1.03M | 0.93M | 1.00M | 1.00M | 0.74M | 0.54M | 0.62M | 0.61M | 1.92M | 2.40M | 1.50M |
|
Depreciation & Amortization (CF)
|
12.72M | 12.55M | 12.51M | 12.38M | 12.41M | 12.28M | 13.02M | 13.54M | 13.79M | 14.03M | 14.89M | 15.28M | 15.47M | 15.06M | 15.51M | 16.11M | 16.56M |
|
Change in Receivables
|
| 11.17M | -11.37M | 4.46M | -2.83M | 3.73M | 5.72M | -12.43M | 7.86M | 10.55M | 2.05M | -16.44M | 13.63M | 19.17M | 6.37M | 0.24M | 3.69M |
|
Change in Account Payables
|
1.23M | -1.81M | 5.29M | -1.64M | -0.05M | 2.40M | 0.66M | 0.76M | 1.36M | 7.02M | -8.88M | 3.44M | -0.70M | 1.38M | 6.08M | -0.91M | 1.53M |
|
Change in Accured Expenses
|
13.96M | 4.18M | -20.62M | 0.53M | 5.50M | 0.37M | -7.57M | 2.33M | -1.82M | 0.26M | -7.32M | 10.72M | -10.73M | 21.76M | -7.32M | 16.93M | 8.15M |
|
Change in Taxes
|
| 3.54M | 2.41M | -3.05M | -3.68M | 4.13M | -2.02M | 0.85M | -0.22M | 9.41M | 0.14M | -4.11M | 0.10M | 2.47M | 6.68M | -7.85M | 0.15M |
|
Other Working Capital Changes
|
4.66M | 20.29M | 5.42M | -11.67M | -4.76M | -0.40M | 7.83M | -2.22M | -11.26M | -7.54M | 7.88M | -14.00M | -2.85M | -3.45M | 13.17M | -20.42M | -2.80M |
|
Capital Expenditures
|
| 12.60M | 16.23M | 14.14M | 15.66M | 13.26M | 15.53M | 13.93M | 12.42M | 15.13M | 14.45M | 15.38M | 12.49M | 15.13M | 15.71M | 16.11M | 14.73M |
|
Acquisitions
|
| | | | | | | | | | | | 0.13M | | | | |
|
Cash from Investing Activities
|
| -10.93M | -16.23M | -16.14M | -15.66M | -13.26M | -15.53M | -13.93M | -12.42M | -15.13M | -14.45M | -30.29M | -12.62M | -15.13M | -15.71M | -16.11M | -14.73M |
|
Other financing activities
|
| | 3.08M | 1.66M | 99.26M | 2.92M | 0.09M | 1.05M | | | 2.20M | 0.00M | | 1.44M | | | |
|
Cash from Financing Activities
|
-14.85M | -4.42M | -5.65M | -4.26M | -168.72M | -5.71M | -0.05M | -24.54M | -16.93M | -3.84M | -5.27M | -29.50M | -19.09M | -2.35M | -12.55M | -8.75M | -6.77M |
|
Exchange Rate Effect
|
| -0.93M | -3.59M | -7.59M | -6.46M | 11.02M | 2.54M | 0.90M | -3.65M | 8.30M | -3.92M | 0.84M | 9.22M | -11.30M | 6.24M | 14.02M | -1.86M |
|
Change in Cash
|
-12.50M | 43.03M | 23.89M | 2.95M | -141.97M | 25.99M | 18.88M | 4.30M | -7.79M | 23.05M | -2.11M | -12.50M | -11.84M | 10.92M | -6.63M | -4.29M | -0.74M |
|
Beginning Cash Balance
|
12.50M | 143.27M | -23.89M | -2.95M | 213.84M | 71.92M | 97.94M | 117.00M | 121.33M | 113.57M | 136.31M | 134.21M | 121.72M | 110.26M | 121.19M | 114.57M | 110.27M |
|
Free Cash Flow
|
129.89M | 46.71M | 33.13M | 16.80M | 33.21M | 20.69M | 16.39M | 27.94M | 12.79M | 18.59M | 7.08M | 31.06M | -1.84M | 24.57M | -0.32M | -9.56M | 7.88M |
|
Net Cash Flow
|
115.04M | 43.96M | 27.48M | 10.54M | -135.51M | 14.97M | 16.34M | 3.41M | -4.14M | 14.76M | 1.80M | -13.35M | -21.06M | 22.22M | -12.87M | -18.32M | 1.12M |