|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 80.22M | 89.33M | 78.63M | 80.04M | 79.39M | 84.01M | 82.79M | 86.51M | 87.01M | 97.82M | 235.11M | 103.93M | 86.04M | 99.74M | 111.19M | 120.74M | 124.51M | 115.98M | 51.93M | 118.27M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 26.62M | 27.49M | 27.83M | 28.30M | 35.67M | 34.21M | 33.58M | 35.20M | 35.23M | 30.75M | 34.88M | 37.09M | 37.58M | 32.53M | 32.80M | 32.75M | 33.36M | 34.47M | 33.73M | 34.63M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.06M | 3.25M | 3.20M | 2.83M | 5.64M | 5.55M | 5.63M | 6.33M | 8.50M | 8.35M | 8.43M | 9.33M | 11.60M | 11.95M | 11.46M | 12.40M | 11.41M | 11.03M | 11.12M | 10.58M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 28.48M | 32.04M | 28.58M | 28.07M | 26.40M | 30.33M | 32.70M | 31.67M | 29.09M | 36.66M | 37.24M | 36.49M | 28.44M | 38.20M | 16.01M | 34.42M | 42.08M | 47.98M | 24.92M | 37.64M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.13M | 1.27M | 1.29M | 0.30M | 0.14M | 1.24M | 0.14M | 0.24M | 1.90M | 1.90M | 1.93M | 1.01M | 2.56M | 2.62M | 2.64M | 1.79M | 0.44M | 3.03M | 0.44M | 0.51M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 9.99M | 1.79M | 0.13M | 10.16M | 2.75M | 7.41M | 29.99M | 0.51M | 0.51M | 0.51M | -68.58M | 2.28M | 2.46M | 16.31M | -102.91M | 0.35M | 0.30M | 15.15M | -78.44M | 14.48M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.20M | 3.46M | | | | | | | | | | | 0.33M | | 0.82M | | 0.17M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 194.67M | 185.12M | 164.26M | 184.66M | 169.52M | 176.79M | 168.63M | 182.72M | 185.59M | 202.44M | 208.32M | 210.56M | 215.81M | 184.94M | 232.69M | 198.94M | 265.18M | 212.84M | 255.50M | 238.62M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 17.67M | 21.21M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.34M | 1.42M | 1.40M | 1.41M | 1.42M | 1.44M | 1.45M | 1.47M | 1.48M | 1.51M | 1.52M | 1.66M | 1.50M | 1.57M | 1.28M | 1.31M | 1.31M | 1.32M | 1.32M | 1.51M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 26.62M | 27.49M | 27.83M | 28.30M | 35.67M | 34.21M | 33.58M | 35.20M | 35.23M | 30.75M | 34.88M | 37.09M | 37.58M | 32.53M | 32.80M | 32.75M | 33.36M | 34.47M | 33.73M | 34.63M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.03M | 0.18M | -0.31M | -0.46M | -0.06M | 1.34M | -1.54M | -0.43M | -0.05M | 0.04M | 0.08M | -0.10M | -0.65M | -0.13M | 0.14M | -0.04M | -0.27M | -0.07M | 0.05M | 0.25M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.31M | -1.08M | 1.40M | 0.23M | 9.25M | 2.75M | -11.45M | -0.66M | -0.23M | 2.10M | -2.48M | 2.35M | 1.04M | -2.24M | -1.20M | 1.06M | 0.69M | -1.75M | 1.14M | 0.98M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 10.92M | -0.04M | -0.01M | 1.33M | -3.25M | -0.86M | 2.03M | 2.14M | -1.20M | 4.52M | 2.79M | 10.21M | 6.97M | -21.15M | 21.64M | -21.32M | 17.91M | -24.59M | 26.73M | 13.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | -0.79M | -0.40M | 0.35M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.48M | 0.26M | 0.26M | -0.12M | -0.04M | -0.08M | 0.56M | 0.52M | 0.28M | 0.51M | 0.73M | 0.04M | -0.50M | 0.39M | 0.97M | 0.69M | -0.50M | -0.05M | 0.05M | 0.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 36.60M | 69.07M | 65.86M | 13.53M | 118.13M | 58.74M | 26.32M | 0.26M | 0.00M | | | 2.05M | 68.59M | -0.64M | | 22.08M | 21.01M | 2.38M | 46.06M | 18.47M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.13M | 0.03M | | 0.12M | 0.03M | 3.88M | 1.70M | 1.07M | | | 0.02M | | | 0.47M | 0.18M | 0.01M | | | | 378.63M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,120.59M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -46.05M | -83.66M | -75.88M | -84.15M | -78.55M | -53.26M | -277.87M | -42.15M | -42.06M | -45.30M | -53.70M | -37.12M | -111.30M | -54.65M | -39.66M | -32.27M | -40.06M | -46.91M | -49.97M | -780.77M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -2.78M | -0.57M | -0.01M | -1.33M | -5.44M | -0.02M | -7.20M | -1.17M | -7.18M | -0.00M | -0.14M | -5.62M | -8.85M | -0.36M | -27.74M | -18.45M | -8.64M | -0.00M | 6.85M | -32.54M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -148.21M | -102.13M | -88.39M | -100.52M | -90.97M | -123.53M | 109.24M | -140.57M | -143.53M | -157.14M | -154.56M | -147.42M | -130.59M | -130.28M | -193.03M | -166.67M | -225.12M | -165.93M | 57.40M | 279.21M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 255.85M | 107.72M | 108.15M | 0.14M | 107.67M | 107.70M | 0.14M | 0.14M | 107.90M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 112.61M | 112.61M | 0.14M | 107.19M | 111.10M | 111.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.42M | -0.68M | | | | | | | | | | 26.02M | -26.09M | | | | | | | -262.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 158.07M | 116.05M | 98.40M | 171.13M | 51.38M | 118.05M | 142.31M | 182.46M | 185.58M | 202.44M | 208.32M | 208.51M | 147.22M | 185.58M | 232.69M | 176.86M | 244.17M | 210.45M | 209.45M | 220.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.42M | -0.68M | | | | | | | | | 0.07M | 26.02M | -26.09M | | | | | | 262.94M | -262.94M |