|
Net Income
|
25.28M | 24.09M | 24.64M | 32.78M | 37.60M | 58.94M | 64.87M | 113.70M | 169.57M | 147.46M | 146.53M | 194.82M | 161.46M | 164.24M | 165.92M | 263.03M |
|
Depreciation and Depletion
|
4.40M | 5.10M | 5.30M | 5.60M | 6.40M | 7.90M | 9.10M | 13.40M | 17.30M | 21.20M | 23.40M | 25.50M | 29.40M | 29.50M | 25.00M | 23.30M |
|
Share-based Compensation
|
5.04M | 6.13M | 6.25M | 7.41M | 11.65M | 14.82M | 20.18M | 29.75M | 37.35M | 52.74M | 59.97M | 67.36M | 104.73M | 102.98M | 108.34M | 122.81M |
|
Deferred Taxes
|
-1.73M | -0.96M | -2.92M | -0.21M | -1.50M | -3.80M | -7.96M | -26.43M | -33.66M | -5.07M | -6.09M | -7.94M | -13.27M | -87.19M | -73.70M | -30.66M |
|
Gains from Investment Securities
|
5.70M | 5.84M | 6.06M | 5.71M | 5.72M | 5.54M | 5.16M | 0.12M | 0.00M | -1.68M | 0.29M | 10.00M | 2.21M | 38.49M | 142.82M | 84.20M |
|
Asset Writedowns and Impairment
|
1.54M | 1.16M | 0.81M | 0.96M | 0.73M | 1.90M | 1.76M | 4.48M | 2.03M | -0.57M | 1.64M | 3.52M | 2.83M | 2.78M | 8.23M | -5.50M |
|
Non-cash Items
|
| | 89.65M | 157.48M | 1.97M | 2.02M | 1.94M | | | | | | | | | |
|
Cash from Operations
|
42.94M | 35.35M | 56.44M | 58.67M | 66.09M | 142.84M | 134.33M | 191.86M | 195.75M | 250.20M | 254.72M | 355.09M | 371.75M | 381.45M | 380.44M | 624.63M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 5.78M | 10.22M | 12.97M | 16.69M | 8.93M |
|
Depreciation & Amortization (CF)
|
9.50M | 10.79M | 10.68M | 12.71M | 13.79M | 14.61M | 19.57M | 49.77M | 53.40M | 61.76M | 76.67M | 81.66M | 135.62M | 159.07M | 154.08M | 143.44M |
|
Change in Receivables
|
6.28M | 1.99M | 8.54M | 6.83M | 7.49M | 8.91M | 28.17M | 34.76M | 33.09M | 50.92M | 65.74M | 10.73M | -17.61M | 51.41M | 39.88M | -28.80M |
|
Change in Account Payables
|
1.19M | -1.18M | 0.57M | -0.37M | -0.57M | 1.59M | 0.65M | 0.39M | 0.88M | -2.42M | 7.40M | -0.97M | -44.95M | -17.54M | 41.48M | 10.51M |
|
Change in Accured Expenses
|
1.96M | -5.20M | 4.89M | -0.53M | 7.66M | 6.33M | 0.49M | 10.72M | 6.05M | -2.44M | 1.52M | 2.87M | -24.82M | -24.34M | 13.07M | 43.39M |
|
Change in Taxes
|
1.39M | -0.03M | -6.08M | -7.79M | -18.90M | -29.12M | -24.25M | -18.18M | 8.44M | -6.64M | 1.93M | 15.12M | -10.26M | 61.94M | -41.20M | -14.44M |
|
Other Working Capital Changes
|
3.06M | 3.47M | 14.86M | 13.39M | 16.19M | 31.96M | 41.73M | 25.81M | 8.64M | 43.60M | 44.44M | 48.68M | 44.87M | 59.46M | 58.51M | 90.78M |
|
Capital Expenditures
|
12.35M | 4.93M | 12.28M | 9.10M | 26.86M | 9.34M | 12.50M | 37.73M | 43.06M | 27.42M | 37.24M | 22.69M | 33.92M | 27.62M | 32.49M | 29.40M |
|
Acquisitions
|
2.93M | 9.66M | 17.30M | 25.68M | 0.18M | 3.24M | 339.96M | 9.39M | 11.34M | 178.09M | 218.73M | 1.29M | 2,089.71M | 163.92M | 62.76M | 1.40M |
|
Divestments
|
| | | | | | | | | | | 15.00M | | | | |
|
Change in Acquisitions & Divestments
|
2.50M | 0.07M | 0.05M | 0.07M | 1.09M | 0.81M | 0.90M | 16.84M | 28.79M | 81.20M | 70.80M | 82.74M | 131.45M | 71.03M | 49.41M | 15.99M |
|
Cash from Investing Activities
|
-13.66M | -8.69M | -28.81M | -34.74M | -25.66M | -11.55M | -398.46M | -50.72M | -85.39M | -238.25M | -245.01M | -98.32M | -2090.93M | -172.53M | -76.96M | -67.61M |
|
Other financing activities
|
1.34M | 2.08M | 3.61M | 12.44M | 28.21M | | 2.13M | | | | | | 27.16M | | | 2.64M |
|
Cash from Financing Activities
|
-21.35M | -34.24M | -28.41M | -18.85M | 32.04M | -3.99M | 91.05M | -138.07M | 39.41M | -63.59M | 88.70M | 114.17M | 1,424.73M | -344.24M | -311.84M | 22.21M |
|
Change in Cash
|
7.93M | -7.58M | -0.79M | 5.08M | 72.47M | 127.29M | -173.08M | 3.06M | 149.78M | -51.65M | 98.40M | 370.94M | -294.45M | -135.31M | -8.36M | 579.23M |
|
Beginning Cash Balance
|
1.76M | 9.70M | 2.11M | 1.33M | 6.41M | 78.88M | 206.17M | 33.09M | 36.15M | 185.93M | 134.28M | 232.68M | 603.62M | 309.17M | 173.86M | 165.49M |
|
Free Cash Flow
|
30.59M | 30.42M | 44.16M | 49.57M | 39.23M | 133.50M | 121.83M | 154.13M | 152.70M | 222.78M | 217.48M | 332.40M | 337.83M | 353.83M | 347.95M | 595.23M |
|
Net Cash Flow
|
7.93M | -7.58M | -0.79M | 5.08M | 72.47M | 127.29M | -173.08M | 3.06M | 149.78M | -51.65M | 98.40M | 370.94M | -294.45M | -135.31M | -8.36M | 579.23M |