|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.01M | 73.24M | 67.75M | 86.88M | 63.34M | 69.04M | 76.20M | 85.94M | 65.08M | 80.08M | 64.48M | 83.72M | 48.14M | 48.48M | 71.25M | 80.37M | 54.11M | 66.94M | 67.70M | 80.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 3.30M | 3.26M | -1.53M | 3.46M | 3.44M | 3.39M | 3.33M | 9.37M | 2.58M | 2.56M | 2.50M | 2.55M | 2.18M | 2.15M | 2.33M | 2.67M | 2.54M | -0.30M | 2.15M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.49M | -0.24M | | | -0.12M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39M | 2.98M | 3.07M | 3.17M | -5.90M | 4.23M | 1.93M | 5.19M | -5.96M | 0.17M | 3.95M | 4.05M | -6.67M | 0.58M | 2.26M | | | 11.48M | 1.93M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.59M | 124.68M | 55.42M | 154.64M | 149.12M | 101.36M | 70.69M | 158.98M | 107.85M | 151.83M | 129.35M | 198.75M | 143.13M | 149.53M | 105.32M | 193.39M | 131.29M | 147.01M | 99.46M | 194.23M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.08M | -0.08M | -0.06M | -0.04M | -0.04M | -0.04M | -0.03M | -0.03M | -0.00M | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.16M | 1.17M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.22M | 1.28M | 1.29M | 1.30M | 1.41M | 1.24M | 1.24M | 1.24M | 1.33M | 1.33M | 1.33M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.07M | 45.15M | 51.10M | 50.24M | 51.94M | 53.90M | 50.98M | 51.86M | 52.81M | 52.29M | 52.13M | 52.43M | 52.73M | 52.34M | 51.91M | 52.18M | 53.87M | 53.52M | 54.18M | 54.32M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 1.88M | 0.06M | -0.19M | 1.41M | 2.73M | 0.69M | 1.34M | 0.71M | 2.31M | 0.28M | -0.54M | 2.16M | 3.53M | -0.56M | -3.00M | -3.50M | -3.40M | -3.35M | -3.11M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.33M | 14.41M | -17.51M | -1.92M | 18.57M | -1.18M | -9.64M | 9.55M | -12.84M | 15.45M | -37.94M | 15.80M | 5.41M | 23.45M | -44.45M | 1.63M | 6.50M | 25.14M | -40.96M | 18.83M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.95M | 84.31M | | 60.96M | 69.38M | 55.58M | 63.36M | 60.97M | 51.90M | 82.17M | 85.91M | 54.71M | 62.52M | 58.40M | 65.65M | 45.20M | 59.46M | 71.27M | 61.16M | 45.28M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | | 1.41M | | | -4.79M | 4.07M | 1.24M | | -5.31M | 3.16M | 10.63M | 5.14M | 0.77M | 4.17M | 0.24M | 1.46M | -3.35M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -123.56M | -202.74M | -150.48M | -82.49M | -168.86M | -64.83M | -85.88M | -66.45M | -87.16M | -83.91M | -87.23M | -51.29M | -53.31M | -47.30M | -65.93M | -42.32M | -114.55M | -66.85M | -53.36M | -44.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.72M | -20.92M | 4.78M | 0.64M | 0.05M | -4.65M | 7.78M | 7.67M | 18.29M | -27.06M | 6.14M | 0.16M | 0.32M | 6.38M | -10.86M | 6.22M | 19.33M | -23.06M | -1.98M | 7.82M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 489.00M | -329.98M | 289.48M | 39.00M | 82.80M | 78.20M | | 118.00M | 89.00M | 375.00M | 114.00M | 133.00M | 89.00M | 161.50M | -383.50M | 185.50M | -35.50M | 90.00M | 655.00M | 191.50M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | | | 319.00M | 104.00M | 72.02M | -495.02M | 104.00M | 195.00M | 306.00M | -605.00M | 158.00M | 81.00M | 143.00M | -82.00M | 199.50M | 326.50M | 168.50M | -694.50M | 207.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.38M | 138.54M | 0.51M | 27.86M | | -25.63M | 0.36M | 0.50M | 0.74M | 0.38M | 0.38M | 0.38M | 0.39M | 0.63M | 0.39M | 0.36M | 0.39M | -1.14M | 0.38M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.92M | 69.91M | 13.95M | 3.37M | 80.00M | 80.11M | 285.15M | 87.46M | 87.50M | 87.50M | 106.97M | 93.40M | 93.42M | 93.41M | 114.27M | 103.13M | 103.15M | 103.14M | -271.12M | 3.32M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.81M | 73.58M | 178.18M | -157.43M | 24.04M | -48.44M | 7.03M | -84.22M | -23.24M | -36.35M | -71.86M | -130.11M | -101.44M | -97.49M | -55.21M | -128.17M | -31.20M | -73.88M | -59.26M | -136.83M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.77M | -4.48M | 83.13M | -85.28M | 4.31M | -11.92M | -8.16M | 8.31M | -2.55M | 31.57M | -29.74M | 17.34M | -11.62M | 4.74M | -15.82M | 22.90M | -14.47M | 6.28M | -13.16M | 13.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.65M | 40.37M | 55.42M | 93.68M | 79.74M | 45.78M | 7.33M | 98.01M | 55.95M | 69.66M | 43.43M | 144.04M | 80.60M | 91.13M | 39.67M | 148.19M | 71.83M | 75.74M | 38.30M | 148.95M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.77M | -4.48M | 83.13M | -85.28M | 4.31M | -11.92M | -8.16M | 8.31M | -2.55M | 31.57M | -29.74M | 17.34M | -11.62M | 4.74M | -15.82M | 22.90M | -14.47M | 6.28M | -13.16M | 13.10M |