|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.33M | 102.12M | 102.48M | 80.61M | 105.00M | 139.00M | 117.18M | 104.95M | 120.85M | 150.55M | 129.14M | 77.10M | 133.84M | 143.52M | 119.57M | 61.53M | 123.36M | 137.38M | 102.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.10M | 2.10M | 123.40M | 0.50M | 0.70M | 0.70M | 137.60M | | 0.40M | 0.60M | 147.00M | 1.70M | 1.70M | 1.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24M | 2.46M | 3.92M | 4.26M | 3.63M | 5.15M | 4.40M | 4.09M | 3.52M | 6.46M | 4.54M | 4.36M | 4.54M | 4.54M | 4.86M | 4.82M | 4.52M | 4.82M | 5.47M | 5.51M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.93M | 1.80M | 6.50M | 4.39M | -6.30M | 2.55M | 3.65M | 1.03M | -2.75M | 2.31M | 4.51M | 2.50M | -1.37M | -2.21M | 3.15M | 0.52M | -6.31M | 2.74M | 10.39M | 7.83M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.02M | 0.02M | 0.02M | 0.12M | 0.03M | 0.06M | 0.06M | 0.15M | 0.02M | 0.04M | 0.04M | 0.11M | 0.01M | 0.03M | 0.03M | 0.08M | 0.06M | 0.07M | 0.07M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.87M | 7.00M | 0.53M | 0.02M | -5.05M | 1.50M | 0.06M | 0.49M | 25.19M | 1.36M | 0.31M | 0.31M | 11.80M | | | 0.00M | 4.44M | 5.58M | 0.21M | 0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.35M | 24.70M | 0.21M | 0.31M | 10.40M | 0.30M | 21.60M | 0.34M | 0.23M | 23.30M | 0.22M | 0.22M | 31.90M | 45.20M | 0.15M | 23.40M | 0.16M | 25.00M | 19.50M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.06M | 111.12M | 150.34M | 167.42M | 88.29M | 124.80M | 175.64M | 179.67M | 61.62M | 140.49M | 172.35M | 187.71M | 63.39M | 132.64M | 233.26M | 119.88M | 62.77M | 136.63M | 204.60M | 170.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.81M | 31.94M | 20.02M | 2.29M | 32.33M | 34.23M | 3.74M | 3.74M | 34.87M | 36.68M | 5.55M | 5.61M | 38.48M | 38.35M | 6.45M | 0.81M | 42.24M | 40.64M | 6.49M | 5.66M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.99M | 40.34M | 9.25M | -26.00M | 5.61M | 51.48M | -0.78M | -60.00M | 21.34M | 46.21M | -3.81M | -51.85M | 10.00M | 75.44M | -32.08M | -63.97M | 28.51M | 51.07M | -12.63M | -42.26M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.08M | -18.70M | -13.31M | 8.23M | 24.68M | -9.09M | -9.02M | 21.32M | 44.73M | -4.17M | -1.15M | 32.45M | 40.09M | -2.30M | 2.66M | 16.92M | 19.55M | -21.77M | -23.19M | 14.67M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97M | -2.94M | 19.71M | -3.15M | 13.56M | -6.39M | 8.02M | -15.59M | 6.16M | -5.10M | 9.10M | -0.72M | 10.52M | 15.50M | -11.74M | -18.94M | 16.05M | -5.53M | 1.19M | -4.84M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 13.85M | -28.97M | 9.06M | 2.92M | 28.36M | -25.41M | -0.48M | -11.17M | 31.57M | -23.26M | 5.30M | -5.96M | 40.19M | 33.81M | -65.63M | -9.02M | 31.06M | -23.16M | -6.57M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | 8.70M | -5.82M | -2.21M | 0.66M | 1.11M | -5.70M | 0.18M | -0.54M | 9.58M | 4.91M | 4.94M | 1.04M | 16.72M | -0.45M | 1.76M | -1.29M | 27.36M | -1.83M | -1.19M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.39M | 11.94M | 14.84M | 28.41M | 18.93M | 14.91M | 28.34M | 17.70M | 49.19M | 36.00M | 29.45M | 22.39M | 32.46M | 33.13M | 66.48M | 47.37M | 48.31M | 76.10M | 108.54M | 110.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.16M | 37.29M | | | 55.05M | | | | | 24.88M | | 149.97M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.39M | -11.94M | -14.84M | -28.41M | -18.93M | -136.08M | -65.62M | -17.70M | -49.19M | -91.05M | -29.45M | -22.39M | -32.46M | -33.13M | -91.36M | -47.37M | -198.28M | -76.10M | -108.54M | -110.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 1.21M | 0.14M | | | 1.50M | 0.31M | | | 1.36M | 1.13M | | 10.42M | 1.42M | 0.04M | -1.46M | 5.90M | 5.58M | 0.03M | 1.24M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.07M | -56.16M | -401.83M | -166.83M | -67.34M | 60.14M | -94.16M | -185.17M | -58.12M | -11.53M | -148.73M | -163.72M | -44.92M | -87.89M | -94.53M | -135.25M | 124.73M | -21.20M | -120.77M | 323.21M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.99M | 10.23M | 9.64M | 9.51M | 9.27M | 9.07M | 8.99M | 8.91M | 8.78M | 8.61M | 8.54M | 8.46M | 8.37M | 8.35M | 8.25M | 8.38M | 7.85M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.74M | 43.02M | -266.33M | -27.82M | 2.02M | 48.87M | 15.86M | -23.20M | -45.70M | 37.91M | -5.83M | 1.59M | -13.99M | 11.62M | 47.37M | -62.74M | -10.77M | 39.34M | -24.71M | 383.97M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.66M | 99.19M | 135.50M | 139.00M | 69.36M | 109.89M | 147.31M | 161.96M | 12.42M | 104.49M | 142.90M | 165.31M | 30.93M | 99.51M | 166.78M | 72.51M | 14.46M | 60.54M | 96.06M | 60.75M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.74M | 43.02M | -266.33M | -27.82M | 2.02M | 48.87M | 15.86M | -23.20M | -45.70M | 37.91M | -5.83M | 1.59M | -13.99M | 11.62M | 47.37M | -62.74M | -10.77M | 39.34M | -24.71M | 383.97M |