|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.06M | 36.82M | 33.32M | 36.29M | 36.13M | 39.45M | 39.89M | 41.73M | 40.97M | 41.56M | 46.10M | 44.90M | 54.55M | 44.42M | 45.16M | 47.11M | 49.31M | 51.82M | 55.81M | 62.08M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 1.32M | 1.64M | 0.20M | 0.10M | 1.57M | 1.83M | 0.10M | 0.30M | 2.16M | 2.42M | 0.80M | 1.50M | 2.81M | 3.13M | 0.10M | 0.10M | 3.30M | 3.53M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.05M | 0.06M | 0.03M | 0.03M | 0.07M | 0.03M | 0.09M | 0.09M | 0.03M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.77M | 0.04M | 0.02M | 0.03M | 0.01M | 0.01M | 0.02M | 0.05M | 0.03M | 0.01M | 0.02M | 0.10M | 0.02M | 0.10M | 0.02M | 0.76M | 0.09M | 0.02M | 0.33M | -0.04M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 1.01M | | | | | 1.30M | 3.19M | 2.67M | 4.53M | | 2.69M | | 4.33M | 2.96M | 2.98M | 1.60M | 1.40M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.15M | 68.02M | 60.35M | 61.47M | 88.62M | 118.86M | 93.18M | 94.17M | 89.56M | 109.86M | 98.01M | 99.15M | 112.81M | 128.61M | 91.40M | 126.66M | 119.64M | 146.52M | 111.31M | 145.16M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.26M | 6.62M | 7.65M | 8.18M | 8.31M | 8.37M | 8.47M | 8.61M | 8.71M | 8.29M | 7.48M | 8.29M | 8.30M | 8.29M | 8.35M | 8.55M | 8.54M | 9.34M | 9.99M | 10.68M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.63M | 0.78M | 1.06M | 0.82M | 1.05M | 1.13M | 1.11M | 1.11M | 1.24M | 1.27M | 1.27M | 1.39M | 1.96M | 1.71M | 1.70M | 1.79M | 1.92M | 2.01M | 2.09M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.19M | 24.49M | 26.57M | 28.56M | 31.95M | 35.16M | 37.90M | 40.65M | 42.75M | 45.62M | 47.26M | 48.46M | 50.45M | 51.50M | 56.57M | 55.76M | 58.94M | 61.18M | 63.44M | 66.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.45M | 6.27M | -11.20M | 2.85M | -1.28M | 13.67M | -16.03M | 2.21M | -3.15M | 4.03M | 2.01M | 5.68M | 0.68M | 0.23M | 5.51M | -4.94M | -1.16M | 4.54M | 0.38M | 2.29M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.66M | 12.31M | -7.06M | -2.27M | 7.74M | 12.36M | -2.77M | 15.47M | -6.91M | 12.04M | -10.21M | 11.43M | 0.19M | 24.94M | -22.31M | 13.46M | -7.82M | 28.43M | -28.33M | 20.48M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | 3.63M | 1.72M | 4.71M | -3.76M | -12.27M | 6.43M | 10.02M | 0.34M | -2.44M | -8.05M | 11.66M | -1.75M | 2.67M | -7.78M | 7.57M | 6.78M | 2.48M | -10.25M | 12.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.31M | -708.62M | 1,367.95M | 33.29M | 12.81M | 1,120.02M | 412.39M | 303.38M | -247.57M | 20.80M | 1,129.41M | 128.34M | 188.57M | 215.00M | 345.31M | 359.68M | 326.31M | 403.68M | 348.42M | 412.33M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.95M | 11.45M | 9.17M | 7.64M | 16.28M | 20.00M | 0.99M | | 3.07M | 0.20M | 10.58M | 21.12M | 35.56M | 6.89M | 30.76M | 2.38M | 5.78M | 14.61M | 19.30M | 10.06M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -347.84M | -334.18M | -317.42M | -438.79M | -382.76M | -361.99M | -432.43M | -331.11M | -332.27M | -420.33M | -191.30M | -121.97M | -180.11M | -234.98M | -348.34M | -380.86M | -344.96M | -444.31M | -373.01M | -430.17M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 0.10M | 5.36M | 0.02M | | 2.63M | 0.06M | 0.01M | 0.08M | 3.40M | 0.04M | 0.03M | 4.07M | 7.87M | -0.02M | 0.23M | 3.69M | 0.48M | 2.45M | 0.16M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 456.70M | 180.58M | 199.51M | 357.84M | 295.48M | 467.54M | 116.65M | 220.97M | 242.02M | 304.61M | 101.42M | 23.73M | 76.12M | 95.35M | 250.10M | 258.97M | 223.05M | 305.76M | 265.44M | 295.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.05M | 45.44M | 47.16M | 49.89M | 54.11M | 58.33M | 69.68M | 66.19M | 68.94M | 72.00M | 281.12M | 74.99M | 75.73M | 76.45M | 0.26M | 1.86M | 84.92M | 86.31M | 335.07M | 0.27M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.01M | -85.57M | -57.56M | -19.48M | 1.34M | 224.41M | -222.60M | -15.97M | -0.69M | -5.86M | 8.14M | 0.91M | 8.82M | -11.02M | -6.84M | 4.77M | -2.26M | 7.97M | 3.74M | 10.58M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -272.16M | 776.64M | -1307.61M | 28.18M | 75.81M | -1001.16M | -319.21M | -209.21M | 337.13M | 89.06M | -1031.40M | -29.19M | -75.75M | -86.39M | -253.91M | -233.03M | -206.66M | -257.16M | -237.11M | -267.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.01M | -85.57M | -57.56M | -19.48M | 1.34M | 224.41M | -222.60M | -15.97M | -0.69M | -5.86M | 8.14M | 0.91M | 8.82M | -11.02M | -6.84M | 4.77M | -2.26M | 7.97M | 3.74M | 10.58M |