|
Net Income
|
11.92M | 23.38M | 25.88M | 49.03M | 55.04M | 20.08M | 35.38M | 37.76M | 41.43M | 43.88M | 27.54M | 37.83M | 47.76M | 53.66M | 18.62M | 27.89M | 31.41M | 44.80M | 69.03M | 36.93M | 44.27M | 57.43M |
|
Depreciation and Depletion
|
| 11.86M | 13.81M | 11.56M | 12.02M | 13.50M | 13.34M | 13.18M | 13.13M | 13.10M | 13.62M | 15.54M | 17.07M | 18.11M | 17.00M | 19.35M | 18.24M | 16.10M | 16.89M | 18.00M | 20.82M | 21.37M |
|
Deferred Taxes
|
| | -8.35M | | | | 1.37M | -1.35M | -2.24M | -4.84M | | -4.40M | -3.27M | -5.88M | | | | | | | | |
|
Gains from Investment Securities
|
| -11.09M | -7.99M | -5.93M | -2.39M | -16.17M | 22.92M | -1.95M | -1.49M | -20.53M | 23.84M | -2.40M | -1.75M | -23.85M | 27.19M | -0.23M | -2.13M | -14.18M | 16.05M | -2.10M | -1.39M | -14.79M |
|
Cash from Restructuring
|
| | -7.04M | | | | -7.43M | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | 160.36M | | 2,171.30M | | 193.45M | | | | 253.84M | | 326.90M | 393.85M | 395.09M | | | | 429.15M | | | |
|
Change in Receivables
|
| | 34.58M | | | | 58.80M | | | | 55.09M | | 76.77M | 61.07M | 62.62M | | | | 75.44M | | | |
|
Change in Inventory
|
-7.69M | -10.93M | 14.52M | -5.39M | 18.87M | 5.34M | -7.47M | -4.30M | -19.21M | -26.81M | | -24.56M | -15.92M | | | | | | | | | |
|
Change in Taxes
|
3.94M | 5.94M | 2.38M | 6.20M | 16.17M | 4.46M | 10.41M | 9.56M | 11.59M | 9.83M | 15.81M | 8.34M | 10.92M | 13.62M | 14.63M | 7.46M | 9.21M | 11.83M | 17.42M | 9.04M | 10.65M | 15.27M |
|
Cash from Operations
|
| 58.54M | 72.61M | 7.10M | 65.13M | 21.14M | 63.38M | 5.78M | 45.03M | -3.83M | 60.91M | 39.86M | 26.57M | 36.47M | 10.97M | 77.77M | 23.96M | 20.09M | 46.59M | 105.02M | 50.84M | 55.21M |
|
Amortization
|
| | | 4.06M | | | | 3.90M | | | | 4.18M | | | | 4.19M | | | | 3.69M | | |
|
Depreciation & Amortization (CF)
|
11.62M | 13.28M | 15.21M | 12.73M | 13.25M | 14.54M | 14.15M | 14.12M | 14.02M | 13.92M | 13.62M | 16.28M | 17.79M | 18.83M | 17.00M | 20.07M | 16.24M | 16.61M | 16.89M | 18.52M | 20.96M | 21.67M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 1.30M | 0.01M | 0.53M | 0.06M | -0.41M | 0.00M | | 0.11M | 0.54M | 0.00M | 3.27M | 0.11M | 0.01M | 1.11M | 0.45M | 0.23M |
|
Change in Intangibles
|
| 1.64M | 3.46M | 0.84M | 1.69M | 1.53M | 2.40M | 2.13M | 3.41M | 2.72M | 0.31M | 1.18M | 1.63M | 1.09M | 5.49M | 2.39M | 3.55M | 3.51M | 2.46M | 1.47M | 3.06M | 2.34M |
|
Cash from Investing Activities
|
| -24.32M | -37.91M | -27.05M | -29.22M | -33.78M | -24.14M | -61.34M | -81.31M | -43.56M | -70.30M | -123.28M | -104.43M | -143.91M | -99.31M | -110.93M | -74.84M | -52.24M | -97.24M | -74.38M | -67.53M | -56.34M |
|
Other financing activities
|
| -2.08M | | 0.58M | 14.49M | 1.78M | 0.37M | | | | | 0.86M | -0.01M | 1.90M | | 1.00M | 0.49M | 0.77M | | 2.54M | -0.37M | 2.59M |
|
Cash from Financing Activities
|
| -24.13M | -31.36M | -23.90M | 2.13M | 2.10M | -59.94M | 3.48M | -20.38M | -9.98M | -18.98M | 8.64M | -27.66M | 110.71M | 94.36M | 159.55M | -63.94M | 32.30M | 70.85M | -37.61M | 24.00M | 22.70M |
|
Dividends Paid - Common
|
| | 21.22M | -13.51M | | | 25.62M | | | | 27.55M | | | | 19.51M | | | | 30.90M | | | |
|
Exchange Rate Effect
|
| -1.17M | -1.00M | 1.13M | 11.80M | -2.00M | -3.78M | 2.31M | -9.28M | -8.17M | -3.57M | -0.33M | 1.74M | 5.55M | -0.93M | 0.42M | -0.11M | 1.87M | 1.45M | -0.97M | 5.55M | 6.31M |
|
Beginning Cash Balance
|
115.00M | 130.87M | 137.83M | 96.72M | 121.37M | 504.70M | 470.22M | 411.55M | 336.03M | 262.08M | 233.37M | 170.41M | 66.67M | 70.56M | 74.89M | 202.42M | 84.15M | 85.66M | 105.01M | 95.42M | 106.60M | 132.49M |
|
Free Cash Flow
|
| 58.54M | 72.61M | 7.10M | 65.13M | 21.14M | 63.38M | 5.78M | 45.03M | -3.83M | 60.91M | 39.86M | 26.57M | 36.47M | 10.97M | 77.77M | 23.96M | 20.09M | 46.59M | 105.02M | 50.84M | 55.21M |
|
Net Cash Flow
|
| 10.09M | 3.34M | -43.85M | 38.04M | -10.53M | -20.71M | -52.08M | -56.66M | -57.37M | -28.36M | -74.78M | -105.52M | 3.27M | 6.03M | 126.39M | -114.81M | 0.15M | 20.20M | -6.97M | 7.31M | 21.57M |