|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.37M | 38.23M | 39.32M | 42.57M | 48.29M | 49.39M | 48.96M | 54.56M | 54.45M | 57.49M | 58.66M | 62.59M | 66.31M | 67.05M | 67.09M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.86M | 26.60M | 27.31M | 29.39M | 30.71M | 32.05M | 33.04M | 33.85M | 34.69M | 35.03M | 37.44M | 37.20M | 37.65M | 40.05M | 40.34M | 42.31M | 43.09M | 43.93M | 46.85M | 45.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 1.83M | 1.67M | 1.90M | 2.42M | 2.21M | 1.76M | 2.78M | 2.58M | 2.59M | 2.13M | 3.51M | 2.47M | 2.80M | 2.20M | 4.23M | 2.48M | 0.21M | 2.63M | 4.16M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.96M | -0.33M | 13.91M | 10.48M | -7.86M | -2.62M | 0.56M | 4.81M | | 2.25M | -2.87M | 0.33M | 0.92M | 3.47M | -3.92M | 0.80M | -0.80M | 2.69M | -2.69M | 8.01M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.59M | 99.76M | 15.33M | 82.26M | 93.89M | 100.40M | 39.95M | 93.46M | 85.32M | 121.32M | 38.10M | 116.90M | 122.86M | 122.93M | 53.89M | 133.71M | 143.37M | 138.91M | 64.75M | 142.35M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.35M | 32.26M | 33.17M | 36.34M | 37.46M | 39.28M | 40.56M | 41.01M | 42.30M | 42.52M | 45.25M | 45.17M | 45.66M | 48.92M | 49.66M | 52.52M | 53.01M | 54.13M | 57.07M | 55.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.22M | | | | -3.60M | -4.73M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 37.32M | -43.80M | 9.38M | 18.72M | 24.39M | -35.32M | 9.67M | 12.62M | 28.14M | -56.36M | 13.85M | 34.77M | 16.40M | -53.89M | 18.60M | 20.41M | 29.45M | -55.67M | 4.47M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.45M | 171.86M | 228.90M | 127.11M | 156.34M | 111.86M | -391.10M | 15.78M | 157.16M | 113.32M | -271.26M | 14.83M | 108.07M | -73.61M | 10.00M | 56.35M | -12.34M | 198.12M | -166.29M | 45.31M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.26M | 38.13M | 12.87M | | | 10.77M | 3.06M | -12.48M | 3.69M | 17.40M | -14.95M | 14.95M | -14.95M | | 3.10M | 0.27M | -0.27M | 2.14M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -81.63M | -174.97M | -208.75M | -114.14M | -146.99M | -124.42M | -135.59M | -64.82M | -143.98M | -180.66M | -180.60M | -123.23M | -147.75M | -125.82M | -327.55M | -76.11M | 76.61M | -445.65M | -131.12M | -72.19M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.09M | -4.04M | -7.37M | 8.40M | 0.59M | 0.45M | -4.82M | 5.26M | -5.42M | 6.80M | 0.07M | 0.04M | -6.39M | 9.47M | 0.09M | 0.01M | 0.02M | -4.32M | 0.02M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.34M | 121.76M | 308.63M | 100.00M | 150.00M | 445.73M | 246.45M | 143.87M | 131.21M | 59.15M | -234.23M | 19.56M | 12.30M | 23.40M | 9.71M | 12.41M | 10.45M | 113.34M | 113.81M | 111.63M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.66M | 60.74M | 160.43M | 229.19M | 275.13M | 244.74M | 232.33M | 241.84M | 203.24M | 59.15M | 137.39M | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -241.84M | -203.24M | -59.15M | | -19.56M | 51.43M | 23.40M | | -12.41M | 35.26M | 68.34M | | 130.47M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.46M | 48.72M | 118.80M | 74.25M | | 1.13M | 0.24M | 105.72M | 177.79M | 167.36M | 241.44M | 49.36M | 112.75M | 92.25M | 463.30M | 72.91M | 74.10M | 117.06M | | 69.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.54M | 31.84M | 36.52M | 46.03M | 45.75M | 47.81M | 54.34M | 55.17M | 55.24M | 56.55M | 58.66M | 61.44M | 60.90M | 61.69M | 68.76M | 73.20M | 73.09M | 73.66M | 82.55M | 83.68M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.53M | 36.90M | 197.57M | 33.21M | 52.94M | 23.31M | 90.85M | -19.30M | 50.35M | 58.63M | 182.38M | -18.31M | 48.66M | -19.56M | 274.22M | -54.61M | 0.82M | 68.42M | 64.40M | -39.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.50M | -38.32M | 4.15M | 1.32M | -0.16M | -0.71M | -4.79M | 9.33M | -8.31M | -0.71M | 39.89M | -24.64M | 23.77M | -22.44M | 0.57M | 2.99M | 12.41M | -29.94M | -1.97M | 30.35M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.03M | -72.11M | -213.57M | -44.85M | -62.45M | -11.46M | 431.05M | 77.68M | -71.84M | 8.00M | 309.37M | 102.07M | 14.79M | 196.54M | 43.89M | 77.36M | 155.72M | -59.21M | 231.04M | 97.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.50M | -38.32M | 4.15M | 1.32M | -0.16M | -0.71M | -4.79M | 9.33M | -8.31M | -0.71M | 39.89M | -24.64M | 23.77M | -22.44M | 0.57M | 2.99M | 220.80M | -238.33M | -1.97M | 30.35M |