|
Net Income
|
8.01M | 11.42M | 13.55M | 16.47M | -105.94M | 11.59M | 19.10M | 11.59M | 7.69M | 5.36M | 15.77M | 9.48M | 10.12M | 9.74M | 16.28M | 11.71M | 12.60M | 12.69M | 8.86M | 21.15M | 20.05M | 31.38M |
|
Depreciation and Depletion
|
| 3.71M | 5.93M | 6.20M | 6.73M | 7.42M | 8.68M | 8.90M | 9.66M | 9.43M | 9.93M | 9.66M | 10.08M | 9.76M | 10.89M | 10.79M | 9.98M | 9.76M | 9.70M | 10.00M | 9.87M | 10.78M |
|
Share-based Compensation
|
| | | | 5.77M | 19.24M | 21.18M | 19.61M | 18.93M | 16.23M | 14.21M | 13.46M | 15.04M | 13.83M | 10.42M | 10.23M | 11.12M | 10.60M | 9.87M | 8.75M | 8.31M | 6.37M |
|
Deferred Taxes
|
| -0.72M | -4.14M | | -10.46M | 0.77M | -1.78M | -0.02M | -0.03M | 0.01M | -11.72M | -0.09M | | -0.17M | -7.70M | -1.09M | -0.27M | -0.45M | -9.08M | 0.07M | -3.22M | -0.09M |
|
Gains from Investment Securities
|
| 0.05M | 15.12M | 0.30M | 0.12M | 0.80M | 6.28M | 1.47M | 1.31M | 1.16M | 27.87M | 0.26M | 0.29M | 1.49M | 29.71M | 1.57M | 0.50M | 1.81M | 30.32M | 5.11M | 0.82M | 3.97M |
|
Asset Writedowns and Impairment
|
| 0.93M | -0.00M | 0.23M | 0.23M | 0.24M | 0.35M | 0.48M | 0.45M | 0.40M | 0.42M | | | | 0.10M | -0.26M | -0.00M | 0.23M | 0.01M | 0.28M | 0.21M | 0.19M |
|
Cash from Operations
|
| 23.03M | 13.24M | 39.92M | 5.75M | -109.10M | 30.75M | 36.89M | 36.08M | 41.50M | 32.63M | 43.68M | 38.53M | 21.68M | 39.77M | 51.18M | 30.03M | 17.02M | 40.66M | 36.28M | 17.01M | 54.26M |
|
Amortizatization of Intangibles
|
4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.71M | 4.97M | 5.09M | 5.12M | 5.12M | 5.12M | 5.03M | 5.07M | 4.99M | 4.98M | 4.99M | 4.98M | 4.98M | 5.00M | 5.00M |
|
Amortization of Deferred Charges
|
| 0.12M | 0.11M | 0.11M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Depreciation & Amortization (CF)
|
| 3.71M | 5.93M | 6.20M | 6.73M | 7.42M | 8.68M | 8.90M | 9.66M | 9.43M | 9.93M | 9.66M | 10.08M | 9.76M | 10.89M | 10.79M | 9.98M | 9.76M | 9.70M | 10.00M | 9.87M | 10.78M |
|
Change in Receivables
|
| 3.44M | 6.56M | 6.11M | 35.09M | 29.36M | 5.64M | 9.98M | 6.24M | -9.22M | 8.06M | -8.07M | 4.99M | 3.76M | -2.54M | -11.30M | 9.94M | 24.80M | -0.69M | 6.66M | 24.68M | 7.45M |
|
Change in Accured Expenses
|
| 4.81M | 0.75M | 8.76M | 141.79M | -126.02M | -8.07M | -1.39M | 8.05M | 3.81M | 3.11M | -5.36M | 14.41M | -18.11M | -0.76M | -3.87M | 14.14M | 10.63M | 2.62M | -3.69M | 8.75M | 10.66M |
|
Change in Taxes
|
| -6.24M | 4.72M | 5.04M | -1.73M | -1.48M | -0.81M | 4.69M | -10.93M | -7.68M | 17.74M | 5.79M | -5.49M | -1.58M | 6.19M | 5.61M | -8.53M | -4.68M | 13.39M | 6.66M | -8.02M | -1.10M |
|
Other Working Capital Changes
|
| 0.75M | 2.05M | -1.56M | 5.96M | 0.35M | 3.86M | -2.80M | 9.15M | -15.49M | -3.25M | -3.31M | -3.75M | -3.16M | -3.61M | -4.37M | -3.79M | -4.26M | 33.37M | 5.49M | -13.82M | -5.43M |
|
Capital Expenditures
|
| 3.07M | 7.00M | 10.13M | 13.33M | 15.15M | 20.76M | 17.77M | 11.59M | 6.65M | 7.75M | 5.24M | 9.80M | 7.86M | 8.09M | 3.57M | 4.52M | 10.73M | 20.28M | 14.48M | 16.97M | 12.30M |
|
Cash from Investing Activities
|
| -3.07M | -7.00M | -10.13M | -13.33M | -15.15M | -20.76M | -17.77M | -34.82M | -6.65M | -8.75M | -6.24M | -9.80M | -7.86M | -8.09M | -3.57M | -4.52M | -10.73M | -20.28M | -14.48M | -16.97M | -12.30M |
|
Other financing activities
|
| | | | | 3.99M | 0.47M | | | 1.82M | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -1.05M | -1.31M | -1.31M | 69.05M | -5.64M | -7.70M | -4.09M | 29.49M | -12.54M | -16.89M | -7.10M | -38.74M | -50.50M | -22.75M | -5.66M | -12.95M | -2.64M | -3.92M | -17.95M | -15.54M | -6.01M |
|
Dividends Paid - Common
|
| | | | 50.00M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 1.29M | 0.49M | -0.72M | -1.04M | -4.70M | -0.04M | -1.54M | -3.08M | -4.55M | 4.51M | 2.68M | -3.36M | -2.35M | 2.23M | -2.37M | -6.79M | 5.60M | -4.67M | 0.84M | 0.56M | -7.89M |
|
Change in Cash
|
| 18.91M | 4.93M | 28.48M | 61.48M | -129.89M | 2.29M | 15.03M | 30.74M | 22.31M | 6.99M | 30.34M | -10.01M | -36.68M | 8.93M | 41.94M | 12.57M | 3.65M | 16.45M | 3.84M | -15.50M | 35.95M |
|
Free Cash Flow
|
| 19.95M | 6.25M | 29.80M | -7.57M | -124.25M | 9.99M | 19.12M | 24.49M | 34.84M | 24.88M | 38.44M | 28.73M | 13.82M | 31.68M | 47.60M | 25.52M | 6.29M | 20.38M | 21.80M | 0.04M | 41.96M |
|
Net Cash Flow
|
| 18.91M | 4.93M | 28.48M | 61.48M | -129.89M | 2.29M | 15.03M | 30.74M | 22.31M | 6.99M | 30.34M | -10.01M | -36.68M | 8.93M | 41.94M | 12.57M | 3.65M | 16.45M | 3.84M | -15.50M | 35.95M |