|
Net Income
|
75.57M | 50.51M | 78.28M | 84.61M | 71.47M | 77.42M | 65.89M | 42.07M | 10.81M | 45.71M | 83.36M | 124.14M | 158.19M | 106.33M | 50.61M | -333.84M |
|
Depreciation and Depletion
|
| 49.20M | 40.40M | 37.40M | 38.70M | 46.90M | 54.00M | 59.10M | 57.00M | 58.40M | 57.50M | 62.70M | 63.50M | 64.50M | 64.20M | 61.20M |
|
Share-based Compensation
|
11.64M | 13.37M | 15.86M | 13.38M | 13.23M | 11.31M | 11.30M | 9.77M | 11.85M | 12.14M | 12.81M | 12.51M | 16.43M | 17.57M | 22.07M | 18.69M |
|
Deferred Taxes
|
6.07M | -3.03M | 1.66M | 2.35M | 6.89M | 10.15M | 9.32M | -2.39M | 16.78M | -7.97M | 2.52M | -5.19M | -7.02M | -11.00M | -14.36M | 58.53M |
|
Gains from Sales and Divestitures
|
| | | -0.86M | -0.70M | -0.63M | 0.53M | 0.44M | 0.44M | 0.46M | 0.43M | 0.36M | 0.37M | 0.32M | 0.27M | 0.46M |
|
Gains from Investment Securities
|
-0.79M | 5.20M | 1.46M | 1.31M | 1.22M | 1.15M | 0.24M | 0.19M | 1.10M | 1.00M | 0.15M | 0.70M | 0.33M | 1.12M | 0.73M | 4.33M |
|
Asset Writedowns and Impairment
|
4.59M | 1.96M | 0.36M | 2.96M | 1.21M | 0.63M | 8.10M | 32.05M | 5.32M | 15.63M | 3.73M | 5.81M | 11.25M | 13.75M | 11.73M | 244.09M |
|
Cash from Restructuring
|
| | | | | | 0.40M | | | 1.10M | 2.70M | 5.80M | 7.40M | | | |
|
Non-cash Items
|
| | | 6.67M | 12.83M | 11.54M | 1.64M | | | | | | | | | |
|
Cash from Operations
|
160.67M | 134.46M | 113.80M | 106.92M | 137.98M | 94.09M | 138.00M | 111.83M | 113.15M | 168.34M | 237.99M | 271.92M | 251.30M | 137.05M | 144.76M | -58.82M |
|
Amortizatization of Intangibles
|
3.45M | 5.27M | 1.68M | 1.02M | 3.30M | 0.86M | 0.90M | 0.66M | 1.68M | 3.02M | 1.00M | 0.59M | 0.98M | 2.06M | 2.29M | 2.00M |
|
Amortization of Deferred Charges
|
0.60M | 0.67M | 0.59M | 0.81M | 0.66M | 0.70M | 0.71M | 0.75M | 0.74M | 0.99M | 1.08M | 0.73M | 1.02M | 1.02M | 1.07M | 2.02M |
|
Depreciation & Amortization (CF)
|
56.99M | 50.22M | 44.89M | 41.17M | 46.06M | 56.54M | 63.81M | 68.67M | 64.51M | 69.18M | 69.09M | 78.86M | 96.71M | 111.79M | 101.27M | 97.95M |
|
Change in Receivables
|
-27.26M | 0.09M | 5.79M | -0.40M | -7.29M | 41.01M | 19.87M | 7.86M | 59.28M | -29.98M | -29.61M | 40.62M | -40.16M | 74.56M | -22.36M | 66.33M |
|
Change in Accured Expenses
|
-19.14M | 19.68M | -16.50M | -16.30M | -2.55M | -8.12M | 16.19M | -19.14M | 18.97M | 11.71M | 97.27M | 76.73M | -17.21M | -12.70M | 9.52M | -43.22M |
|
Other Working Capital Changes
|
8.65M | -17.66M | -3.58M | 25.66M | 5.37M | 5.30M | 5.38M | 0.09M | 19.27M | 30.44M | -27.41M | -57.60M | -18.41M | -43.70M | -8.57M | 17.12M |
|
Capital Expenditures
|
24.97M | 26.80M | 38.67M | 40.65M | 50.36M | 67.64M | 66.59M | 50.83M | 51.96M | 43.45M | 60.78M | 59.77M | 60.36M | 84.01M | 67.84M | 45.17M |
|
Sales of Property, Plant and Equipment
|
| | 2.03M | 0.45M | | 0.14M | 0.20M | 0.11M | 0.04M | 0.03M | 0.38M | 0.02M | 0.09M | 0.23M | 0.26M | 45.65M |
|
Acquisitions
|
| 12.80M | 45.87M | 40.84M | 9.17M | 24.42M | 1.78M | 46.46M | 116.32M | 2.03M | 102.46M | 52.67M | 481.72M | 142.42M | | |
|
Divestments
|
| | | | | | | | 0.64M | | | | | | | |
|
Cash from Investing Activities
|
-29.82M | -43.20M | -86.93M | -80.93M | -59.53M | -91.92M | -77.17M | -100.36M | -168.99M | -47.56M | -162.85M | -112.43M | -541.98M | -226.20M | -67.58M | 0.48M |
|
Other financing activities
|
0.48M | 2.29M | 6.49M | 0.47M | 1.80M | 1.40M | -0.82M | 1.89M | 2.19M | 0.64M | 1.82M | 0.04M | 3.61M | | | 2.80M |
|
Cash from Financing Activities
|
-114.94M | -85.90M | 15.89M | -34.97M | -70.66M | -74.25M | -57.15M | -1.60M | 71.58M | -102.08M | -47.37M | -112.23M | 319.64M | 89.04M | -68.23M | -38.30M |
|
Dividends Paid - Common
|
3.69M | 4.14M | 3.55M | 2.21M | 4.46M | 5.96M | 17.42M | 18.26M | 21.53M | 25.35M | 28.74M | 134.55M | 42.22M | 48.07M | 49.23M | 9.23M |
|
Exchange Rate Effect
|
5.57M | 4.60M | -5.77M | 17.09M | -14.26M | -8.62M | -20.69M | -14.91M | 3.43M | -14.90M | -0.41M | 6.16M | -7.29M | -13.50M | -2.11M | 7.72M |
|
Change in Cash
|
21.48M | 9.96M | 36.99M | 8.11M | -6.47M | -80.70M | -17.01M | -5.04M | 19.17M | 3.80M | 27.35M | 53.42M | 21.67M | -13.62M | 6.84M | -88.91M |
|
Beginning Cash Balance
|
87.94M | 109.42M | 119.39M | 156.37M | 164.49M | 158.02M | 77.32M | 60.30M | 55.26M | 74.44M | 55.05M | 79.49M | 136.54M | 167.05M | 165.91M | 173.91M |
|
Free Cash Flow
|
135.70M | 107.66M | 75.13M | 66.27M | 87.61M | 26.45M | 71.40M | 61.00M | 61.19M | 124.89M | 177.21M | 212.15M | 190.94M | 53.04M | 76.93M | -103.99M |
|
Net Cash Flow
|
15.91M | 5.36M | 42.76M | -8.98M | 7.79M | -72.08M | 3.68M | 9.87M | 15.75M | 18.70M | 27.76M | 47.27M | 28.96M | -0.12M | 8.95M | -96.64M |