|
Net Income
|
20.19M | 3.84M | -17.84M | -33.59M | 71.06M | 1.39M | -2.15M | -1.31M | 24.02M |
|
Depreciation and Depletion
|
2.80M | 4.20M | 5.10M | 6.60M | 7.71M | 8.46M | 9.51M | 11.49M | 13.90M |
|
Share-based Compensation
|
2.31M | 1.02M | 1.65M | 3.65M | 2.43M | 3.21M | 6.23M | 6.77M | 6.12M |
|
Deferred Taxes
|
| | -2.87M | 0.77M | 2.96M | -2.56M | -8.18M | -6.09M | -2.19M |
|
Gains from Investment Securities
|
-2.67M | 4.20M | 3.46M | 0.81M | 8.37M | 2.21M | 6.74M | 12.92M | 19.20M |
|
Asset Writedowns and Impairment
|
| | | | 1.75M | | | | |
|
Cash from Operations
|
22.27M | 36.87M | 31.35M | 12.08M | 12.20M | 9.38M | 70.52M | 81.26M | 85.61M |
|
Amortization of Deferred Charges
|
0.67M | 5.12M | 4.90M | 1.67M | 2.40M | 2.31M | 3.52M | 3.85M | 2.74M |
|
Depreciation & Amortization (CF)
|
14.73M | 14.67M | 19.74M | 39.09M | 40.77M | 49.70M | 70.68M | 68.39M | 58.04M |
|
Change in Receivables
|
-8.39M | 15.48M | -8.18M | 1.74M | 5.16M | 16.69M | 19.58M | -24.47M | 9.39M |
|
Change in Accured Expenses
|
| | | -1.06M | 1.34M | 7.02M | 19.79M | -3.22M | 9.56M |
|
Change in Taxes
|
| | | 0.05M | 0.24M | 5.11M | -6.26M | 0.27M | 3.63M |
|
Other Working Capital Changes
|
-0.41M | -0.96M | -0.69M | 1.65M | -2.04M | 2.44M | 6.00M | 5.03M | 6.06M |
|
Capital Expenditures
|
4.10M | 6.55M | 10.56M | 11.12M | 7.46M | 9.72M | 18.88M | 21.26M | 21.69M |
|
Change in Intangibles
|
2.26M | 2.48M | 90.86M | 82.94M | 5.56M | 49.46M | 7.98M | 6.65M | 10.49M |
|
Acquisitions
|
| | 7.51M | 0.18M | | 407.13M | 4.98M | 28.22M | |
|
Divestments
|
| | | | 179.42M | 15.28M | | | |
|
Cash from Investing Activities
|
-6.36M | -9.04M | -108.93M | -97.75M | 166.40M | -451.03M | -36.50M | -55.75M | -35.55M |
|
Other financing activities
|
0.53M | 4.57M | 9.70M | | | 8.10M | | | |
|
Cash from Financing Activities
|
-10.55M | -25.38M | 67.25M | 102.30M | -140.94M | 871.63M | 8.50M | 210.10M | 147.58M |
|
Dividends Paid - Common
|
10.02M | 3.40M | 7.08M | | 45.40M | 7.46M | 11.46M | 24.72M | 23.65M |
|
Change in Cash
|
5.37M | 2.46M | -10.33M | 16.63M | 37.66M | 429.97M | 42.52M | 235.61M | 197.64M |
|
Free Cash Flow
|
18.18M | 30.32M | 20.79M | 0.96M | 4.74M | -0.34M | 51.64M | 60.00M | 63.92M |
|
Net Cash Flow
|
5.37M | 2.46M | -10.33M | 16.63M | 37.66M | 429.97M | 42.52M | 235.61M | 197.64M |