|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.64M | 32.08M | 65.36M | 68.48M | 70.19M | 55.73M | 91.94M | 75.00M | 74.60M | 77.78M | 85.07M | 67.49M | 91.89M | 88.03M | 81.15M | 92.56M | 123.39M | 95.44M | 95.02M | 102.61M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43M | 2.23M | 2.22M | 2.22M | 2.67M | 2.50M | 2.50M | 2.50M | 2.30M | 2.16M | 2.12M | 2.12M | 2.12M | 2.12M | 2.12M | 7.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.22M | | | | 0.40M | | | | 0.54M | | | | 0.26M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.54M | -15.37M | | | 15.37M | | | | 0.04M | | | | 0.16M | | | 0.01M | 74.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.90M | 41.77M | 44.83M | 160.38M | 56.22M | 86.85M | 115.56M | 88.57M | 86.73M | 95.50M | 87.32M | 105.46M | 100.62M | 105.47M | 118.21M | 105.84M | 102.81M | 119.23M | 112.45M | 193.80M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41M | 0.96M | 1.45M | 1.47M | 1.58M | 4.51M | 3.66M | 1.48M | 1.48M | 1.36M | 1.28M | 1.41M | 1.18M | 1.14M | 3.60M | 0.91M | 0.92M | 1.34M | 0.72M | 0.68M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87M | -9.50M | 16.92M | 10.66M | -1.83M | -4.35M | -7.82M | -12.01M | -6.36M | 3.89M | 1.05M | 2.84M | -2.91M | -1.58M | 7.33M | 1.70M | -7.01M | -3.23M | 3.86M | 15.63M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | -0.48M | -2.81M | -2.15M | 0.42M | -0.97M | 0.40M | -0.68M | 0.69M | -1.85M | -0.71M | -1.65M | 0.52M | -0.33M | -0.19M | -3.15M | 2.57M | -1.74M | 4.69M | -1.21M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.07M | | 1.98M | 7.11M | -5.85M | | -1.04M | 8.25M | -7.16M | | 0.64M | -0.62M | -6.08M | | 11.09M | 5.29M | | | 0.81M | 24.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.00M | | | 0.05M | | | | | -0.44M | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -0.16M | | | | | | 0.28M | | | | 246.60M | | | 0.12M | -205.50M | -61.54M | | 0.45M | 60.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | | | | | | | | 54.23M | -0.74M | | 35.09M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.99M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.74M | 118.00M | 311.62M | -56.37M | -12.42M | 33.13M | 15.78M | 6.88M | 0.48M | 131.43M | 10.26M | -9.82M | 5.39M | 45.84M | 17.44M | 220.85M | 0.72M | 8.34M | 188.75M | -154.09M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 666.33M | 689.92M | 697.28M | -1.89M | -2.25M | 695.64M | -0.39M | 19.31M | 681.05M | 676.57M | 675.63M | 11.33M | 673.90M | 676.06M | -2.62M | -0.49M | 682.86M | 684.99M | 686.66M | 4.37M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.67M | -5.90M | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 732.51M | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.82M | -22.98M | -23.83M | 193.17M | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.26M | 71.57M | 214.28M | -21.36M | 24.97M | -7.26M | -154.58M | -71.03M | -78.78M | 152.63M | -70.12M | 68.27M | -72.67M | 210.97M | -54.31M | 15.98M | 66.84M | -31.38M | 58.09M | 62.05M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.41M | 2.83M | -52.51M | 82.65M | 18.82M | 85.83M | -54.79M | 24.42M | 8.43M | -31.96M | 6.94M | 27.37M | 22.56M | -5.99M | 81.33M | -131.00M | 170.37M | 78.08M | -134.39M | -22.35M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.26M | | 165.50M | 113.00M | 195.64M | | 300.30M | 245.51M | 269.93M | | 246.40M | 253.34M | 280.71M | | | 378.62M | 247.62M | | 496.07M | 361.69M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.67M | 41.94M | 44.83M | 160.38M | 56.22M | 86.85M | 115.56M | 88.28M | 86.73M | 95.50M | 87.32M | -141.14M | 100.62M | 105.47M | 118.10M | 311.34M | 164.35M | 119.23M | 112.01M | 133.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.41M | 231.34M | 570.73M | 82.65M | 68.77M | 112.71M | -23.24M | 24.42M | 8.43M | 379.56M | 27.46M | 163.91M | 33.33M | 362.29M | 81.33M | 342.67M | 170.37M | 96.19M | 359.29M | 101.76M |