|
Net Income
|
4.88M | 15.48M | 7.77M | 13.09M | 21.46M | 31.58M | 33.66M | 36.86M |
|
Depreciation and Depletion
|
| | | 14.10M | 18.10M | 19.00M | 19.50M | 17.20M |
|
Share-based Compensation
|
8.94M | 5.26M | 0.36M | 5.36M | 1.85M | 4.61M | 3.77M | 5.43M |
|
Deferred Taxes
|
| | | -1.91M | -5.17M | 4.53M | 0.34M | -2.88M |
|
Gains from Investment Securities
|
-0.04M | 0.14M | 0.01M | 7.02M | 0.82M | 0.45M | 0.49M | 0.95M |
|
Asset Writedowns and Impairment
|
| | | 0.29M | | 0.29M | 1.53M | 1.43M |
|
Cash from Operations
|
-5.75M | 15.84M | 63.28M | 16.08M | 40.01M | 41.86M | 35.90M | 45.67M |
|
Amortizatization of Intangibles
|
| | | 11.96M | 14.07M | 14.46M | 13.21M | 13.38M |
|
Depreciation & Amortization (CF)
|
12.42M | 21.80M | 24.47M | 14.12M | 18.10M | 18.98M | 19.46M | 17.23M |
|
Change in Receivables
|
0.76M | -18.02M | 9.04M | 13.33M | 9.71M | 12.30M | 12.07M | 19.26M |
|
Change in Account Payables
|
4.41M | 9.00M | 7.11M | -1.66M | 7.59M | | | |
|
Change in Accured Expenses
|
| | | -4.01M | 2.31M | -3.75M | -2.25M | 6.25M |
|
Other Working Capital Changes
|
| | | -10.79M | -12.93M | -14.31M | -13.53M | -14.40M |
|
Capital Expenditures
|
5.19M | 5.61M | 4.28M | 20.82M | 25.92M | 18.95M | 8.86M | 18.38M |
|
Divestments
|
| | | | | -0.09M | | |
|
Cash from Investing Activities
|
-5.44M | -9.08M | -4.83M | -20.82M | -25.92M | -19.04M | -8.86M | -18.38M |
|
Other financing activities
|
| | | 1.07M | | | | |
|
Cash from Financing Activities
|
3.19M | 2.55M | -33.87M | 40.90M | -22.13M | -13.61M | -21.73M | -74.66M |
|
Dividends Paid - Common
|
0.15M | 1.60M | 0.12M | 4.00M | | | | |
|
Exchange Rate Effect
|
0.20M | -0.32M | -0.02M | -0.18M | -0.96M | -0.61M | -0.02M | -0.00M |
|
Change in Cash
|
-7.80M | -4.65M | 13.00M | 35.97M | -9.01M | 8.60M | 5.29M | -47.37M |
|
Beginning Cash Balance
|
21.32M | 13.52M | 8.87M | 21.87M | 57.84M | 48.83M | 57.43M | 62.72M |
|
Free Cash Flow
|
-10.94M | 10.23M | 59.00M | -4.75M | 14.09M | 22.91M | 27.05M | 27.29M |
|
Net Cash Flow
|
-8.00M | 9.31M | 24.58M | 36.15M | -8.05M | 9.21M | 5.31M | -47.37M |