|
Net Income
|
-20.43M | -37.49M | 117.12M | -233.57M | 51.38M | 44.40M |
|
Depreciation and Depletion
|
66.67M | 63.31M | 64.16M | 64.00M | 76.58M | 84.26M |
|
Share-based Compensation
|
6.88M | 10.99M | 13.87M | 21.21M | 32.24M | 36.78M |
|
Deferred Taxes
|
-18.99M | -23.36M | -3.72M | -73.96M | 3.45M | 9.43M |
|
Gains from Investment Securities
|
44.61M | 23.99M | 52.01M | 75.50M | 50.21M | 65.83M |
|
Asset Writedowns and Impairment
|
5.79M | | | | | |
|
Cash from Operations
|
149.04M | 120.58M | 281.55M | 277.96M | -147.73M | 224.16M |
|
Amortizatization of Intangibles
|
80.05M | 80.25M | 86.74M | 81.55M | 81.35M | 79.38M |
|
Amortization of Deferred Charges
|
8.29M | 11.62M | 6.16M | 5.68M | 9.05M | 7.24M |
|
Depreciation & Amortization (CF)
|
66.67M | 63.31M | 64.16M | 64.00M | 76.58M | 84.26M |
|
Change in Receivables
|
-11.76M | -1.94M | 15.51M | 12.55M | 21.72M | -2.22M |
|
Change in Inventory
|
0.28M | -3.78M | 20.25M | -14.44M | 9.97M | 4.75M |
|
Change in Account Payables
|
-8.97M | -6.02M | 19.76M | 1.11M | -5.33M | -6.64M |
|
Change in Accured Expenses
|
-18.41M | 3.25M | 1.60M | 20.59M | 3.50M | 7.11M |
|
Change in Taxes
|
-7.77M | -8.14M | 10.10M | -12.33M | 0.92M | 1.47M |
|
Other Working Capital Changes
|
-15.32M | 7.77M | 3.55M | 5.82M | -4.00M | -3.79M |
|
Capital Expenditures
|
57.26M | 53.51M | 102.16M | 182.38M | 214.97M | 179.07M |
|
Acquisitions
|
| | 13.53M | 0.45M | | |
|
Cash from Investing Activities
|
-57.26M | -158.69M | -159.83M | -181.90M | -214.91M | -179.00M |
|
Other financing activities
|
17.03M | 19.75M | 6.79M | -1.81M | -1.81M | -2.31M |
|
Cash from Financing Activities
|
-126.03M | 73.43M | -117.29M | 197.76M | 265.96M | -50.56M |
|
Dividends Paid - Common
|
691.17M | | 8.42M | | | |
|
Exchange Rate Effect
|
0.48M | 4.11M | 0.04M | -4.46M | 2.04M | -17.39M |
|
Change in Cash
|
-33.76M | 39.43M | 4.47M | 289.37M | -94.64M | -22.79M |
|
Free Cash Flow
|
91.78M | 67.08M | 179.38M | 95.58M | -362.71M | 45.09M |
|
Net Cash Flow
|
-34.25M | 35.32M | 4.43M | 293.83M | -96.68M | -5.40M |