|
Net Income
|
67.56M | 42.10M | 83.79M | 26.98M | 27.53M | 20.75M | 80.25M | 13.98M | -15.31M | -1.48M | -10.77M | -44.23M | -22.18M | 21.86M | 15.67M | 14.96M |
|
Depreciation and Depletion
|
32.91M | 22.29M | 13.25M | 11.05M | 9.66M | 10.20M | 8.57M | 8.18M | 8.18M | 7.73M | 6.20M | 5.29M | 3.80M | 3.29M | 3.79M | 3.44M |
|
Share-based Compensation
|
1.56M | 0.82M | 1.53M | 1.22M | 3.04M | 3.84M | 1.87M | 0.85M | 3.69M | 4.95M | 3.64M | 5.51M | 7.24M | 3.83M | 4.06M | 4.96M |
|
Deferred Taxes
|
32.43M | -18.11M | -28.04M | 18.04M | 16.28M | 4.74M | -55.02M | 6.93M | 25.39M | -1.69M | -3.25M | 0.44M | -5.48M | 0.90M | 6.38M | 4.57M |
|
Gains from Sales and Divestitures
|
| 0.00M | | 0.03M | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.45M | 0.00M | 0.00M | 0.05M | 1.47M | 1.45M | 3.83M | 0.69M | 2.62M | 1.06M | 1.02M | 0.90M | 1.86M | 1.21M | 1.25M | 2.43M |
|
Asset Writedowns and Impairment
|
| | | 3.38M | | | | | | | 8.85M | 25.01M | 15.70M | | | |
|
Cash from Operations
|
101.86M | 79.42M | 82.44M | 72.88M | 50.46M | 41.56M | 41.84M | 37.55M | 15.52M | 10.31M | 11.69M | 26.16M | 7.97M | 6.46M | 26.18M | 28.92M |
|
Amortization of Goodwill
|
| | | | | | | | | | 8.85M | 25.01M | | | | |
|
Amortizatization of Intangibles
|
| 1.14M | 5.27M | 6.41M | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | 0.61M | 0.26M | 0.26M | 0.46M | | | | | | | | | | |
|
Amortization
|
| 0.51M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
41.91M | 24.13M | 19.33M | 18.23M | 15.17M | 16.68M | 13.97M | 12.96M | 11.62M | 10.77M | 9.25M | 9.06M | 10.45M | 3.57M | 4.50M | 4.15M |
|
Change in Receivables
|
-1.55M | -1.22M | 0.42M | 3.01M | -1.54M | 8.01M | -1.04M | 1.79M | 9.65M | 0.92M | -0.96M | 1.59M | -1.83M | 1.76M | -2.58M | -0.51M |
|
Change in Accured Expenses
|
-37.65M | -6.04M | -7.43M | 2.38M | -6.86M | 1.19M | -3.56M | 1.19M | -3.28M | -1.73M | 0.74M | 4.02M | -0.68M | -2.26M | -5.22M | -1.18M |
|
Change in Taxes
|
0.45M | 0.43M | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-2.85M | -1.32M | 11.89M | 4.38M | -6.79M | 1.09M | 2.82M | 2.11M | 2.58M | -0.87M | -1.68M | 3.17M | -3.39M | 0.36M | -1.26M | 1.99M |
|
Capital Expenditures
|
17.23M | 8.74M | 7.95M | 9.99M | 10.41M | 7.61M | 5.57M | 6.25M | 9.21M | 5.92M | 4.84M | 11.25M | 10.84M | 3.78M | 3.42M | 3.21M |
|
Sales of Property, Plant and Equipment
|
0.17M | 0.07M | 0.06M | 0.33M | 0.29M | 0.07M | 0.81M | | | | | | | | | |
|
Change in Intangibles
|
| 2.00M | 7.50M | | | | | | | | | | | | | |
|
Acquisitions
|
| | 134.25M | 3.00M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | 2.00M | 4.00M | 4.00M | 34.00M | 60.00M | 60.00M | 30.00M | | |
|
Cash from Investing Activities
|
-17.06M | -6.66M | -134.65M | -12.66M | -10.12M | -7.61M | -5.57M | -8.23M | -9.17M | -5.83M | -30.22M | -14.57M | -0.23M | 11.26M | -3.42M | -3.21M |
|
Other financing activities
|
| | 1.58M | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-50.24M | -53.13M | -23.35M | -52.83M | -12.31M | -15.15M | -32.81M | -16.72M | -25.00M | -24.28M | -17.15M | -10.37M | -11.75M | -26.22M | -26.68M | -28.54M |
|
Dividends Paid - Common
|
45.50M | 44.23M | 22.12M | 16.51M | 12.31M | 10.83M | 13.98M | 10.29M | 15.23M | 10.06M | 9.82M | 9.77M | 10.03M | 25.01M | 25.64M | 26.38M |
|
Dividends Paid - Preferred
|
2.00 | 2.00 | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | -0.11M | 0.01M | -0.05M | -0.30M | 0.15M | -0.14M | -0.32M | 0.14M | -0.02M |
|
Change in Cash
|
34.56M | 19.63M | -75.56M | 7.39M | 28.03M | 18.79M | 3.46M | 12.49M | -18.65M | -19.84M | -35.98M | 1.37M | -4.15M | -8.83M | -3.77M | -2.84M |
|
Beginning Cash Balance
|
75.03M | 109.59M | 129.22M | 53.66M | 61.05M | 89.08M | 105.87M | 109.33M | 121.83M | 103.18M | 83.34M | 47.36M | 48.73M | 44.58M | 35.75M | 31.99M |
|
Free Cash Flow
|
84.63M | 70.68M | 74.48M | 62.89M | 40.05M | 33.95M | 36.27M | 31.30M | 6.30M | 4.40M | 6.86M | 14.91M | -2.87M | 2.68M | 22.77M | 25.71M |
|
Net Cash Flow
|
34.56M | 19.63M | -75.56M | 7.39M | 28.03M | 18.79M | 3.46M | 12.60M | -18.66M | -19.79M | -35.68M | 1.22M | -4.01M | -8.51M | -3.91M | -2.82M |