|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.42M | 62.22M | 83.92M | 55.25M | 50.14M | 61.39M | 87.84M | 42.94M | 45.64M | 51.76M | 79.58M | 34.84M | 39.26M | 44.17M | 77.20M | 35.19M | 45.01M | 48.70M | 80.84M | 46.88M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | 4.33M | 4.66M | 4.49M | 4.69M | 4.41M | 5.26M | 4.85M | 5.06M | 4.94M | 5.98M | 5.42M | 5.67M | 5.51M | 6.39M | 5.86M | 6.13M | 6.18M | 7.25M | 6.46M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46M | 2.46M | 1.72M | 2.95M | 2.77M | 2.77M | 3.14M | 3.58M | 3.38M | 3.38M | 3.39M | 3.53M | 3.34M | 3.34M | 2.92M | 4.18M | 3.78M | 3.78M | 4.44M | 5.38M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | -0.59M | 1.43M | -0.71M | -0.67M | -0.67M | 3.18M | -0.86M | -0.81M | -0.81M | 1.39M | -0.85M | -0.80M | -0.80M | 3.09M | -1.00M | -0.91M | -0.91M | 4.27M | -1.29M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.93M | 84.59M | 90.70M | 21.50M | 47.99M | 65.60M | 107.29M | 33.30M | 48.20M | 63.84M | 109.30M | 29.88M | 47.60M | 43.75M | 120.77M | 30.98M | 58.44M | 49.45M | 112.28M | 49.32M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | 4.33M | 4.66M | 4.49M | 4.69M | 4.41M | 5.26M | 4.85M | 5.06M | 4.94M | 5.98M | 5.42M | 5.67M | 5.51M | 6.39M | 5.86M | 6.13M | 6.18M | 7.25M | 6.46M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 2.23M | 1.34M | -1.69M | 0.05M | 2.36M | -0.63M | -0.72M | -0.03M | 1.66M | 0.10M | -1.66M | 0.50M | 0.71M | -0.17M | 1.33M | -0.29M | 0.59M | 2.76M | -3.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.26M | 5.32M | 1.50M | 19.07M | 7.33M | 23.84M | -27.20M | 12.60M | -1.66M | 16.21M | -26.00M | 4.37M | 0.76M | 17.93M | -28.56M | 11.61M | 10.09M | 23.29M | -26.27M | 10.69M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.18M | -5.46M | -3.05M | 1.11M | 1.51M | 10.76M | -29.59M | 13.63M | -3.59M | 9.23M | -19.18M | 10.82M | 6.15M | 5.80M | -21.29M | 16.07M | 8.70M | 9.81M | -34.90M | 14.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.40M | 0.17M | 15.02M | -38.96M | 49.22M | 0.78M | -17.60M | -37.55M | 44.73M | -0.20M | -12.65M | 4.41M | -29.76M | 2.62M | 22.93M | 4.23M | 4.59M | -0.69M | -7.33M | -36.61M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.87M | 3.27M | -3.60M | 18.10M | -22.20M | -0.69M | 2.79M | 14.09M | -11.87M | 1.53M | 5.88M | 11.44M | -16.27M | 3.03M | 4.47M | 11.75M | -14.94M | 2.03M | 6.12M | 15.98M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | -8.52M | -1.64M | 9.54M | -10.22M | 2.92M | 0.11M | -0.15M | -2.14M | 1.02M | 7.64M | 0.70M | 1.41M | 1.27M | -1.30M | 2.62M | -0.37M | 1.79M | -1.74M | 0.28M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 2.97M | 6.92M | 7.11M | 7.81M | 7.45M | 7.99M | 9.32M | 8.55M | 10.12M | 9.29M | 10.83M | 11.47M | 10.15M | 9.82M | 11.40M | 12.04M | 11.06M | 10.86M | 14.66M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 1.10M | 2.85M | 5.13M | 5.79M | 6.47M | 5.63M | 7.24M | 13.22M | 6.83M | 11.62M | 8.71M | 13.35M | 6.40M | 8.56M | 7.78M | 9.49M | 9.35M | 8.42M | 11.91M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.94M | -6.14M | -6.95M | -7.87M | -13.80M | -12.62M | -7.11M | -13.28M | -9.40M | -10.11M | -8.98M | -12.90M | -10.00M | -11.29M | -11.10M | -11.12M | -11.61M | -13.20M | -7.60M | -14.58M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.43M | -16.43M | -298.51M | -17.53M | -17.53M | -17.53M | -150.28M | -17.66M | -17.65M | -17.66M | -143.77M | -17.77M | -17.77M | -17.77M | -144.71M | -17.91M | -17.90M | -17.90M | -171.38M | -18.03M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.43M | 16.43M | 298.51M | 17.53M | 17.53M | 17.53M | 150.28M | 17.66M | 17.65M | 17.66M | 143.77M | 17.77M | 17.77M | 17.77M | 144.71M | 17.91M | 17.90M | 17.90M | 171.38M | 18.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.56M | 62.02M | -214.76M | -3.90M | 16.66M | 35.45M | -50.10M | 2.36M | 21.15M | 36.07M | -43.44M | -0.79M | 19.84M | 14.69M | -35.03M | 1.96M | 28.93M | 18.34M | -66.69M | 16.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.36M | 81.62M | 83.78M | 14.39M | 40.18M | 58.16M | 99.29M | 23.98M | 39.66M | 53.73M | 100.01M | 19.05M | 36.13M | 33.60M | 110.95M | 19.57M | 46.40M | 38.39M | 101.42M | 34.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.56M | 62.02M | -214.76M | -3.90M | 16.66M | 35.45M | -50.10M | 2.36M | 21.15M | 36.07M | -43.44M | -0.79M | 19.84M | 14.69M | -35.03M | 1.96M | 28.93M | 18.34M | -66.69M | 16.70M |