|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.06M | 65.30M | 68.48M | 70.19M | 55.73M | 92.00M | 75.00M | 74.60M | 77.78M | 85.07M | 67.05M | 91.89M | 88.03M | 81.15M | 92.56M | 123.39M | 95.44M | 95.02M | 102.61M | 93.83M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.15M | 1.21M | 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 | 5.92M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.56M | 6.65M | -4.66M | 1.62M | 2.79M | -1.42M | -0.33M | 4.33M | -0.25M | 1.05M | 4.19M | 0.21M | 1.62M | 1.21M | 1.11M | 1.01M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.23M | 0.00M | 0.00M | 12.35M | -4.04M | -8.03M | 8.04M | -0.38M | -11.01M | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.80M | 0.00M | -0.01M | 56.22M | 86.85M | -0.00M | -0.00M | 86.73M | -86.73M | 87.32M | 105.46M | 100.62M | 105.48M | 118.21M | 105.84M | 0.00M | 222.04M | 112.45M | 193.80M | -0.01M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.54M | -24.61M | -18.36M | -12.86M | -0.00M | -9.30M | -8.43M | -3.36M | -1.68M | -1.52M | 1.52M | -1.50M | -145.00 | -1.52M | 1.00M | -3.21M | 3.32M | -3.35M | -3.60M | -6.25M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 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 | 1.39M | 0.72M | 0.68M | 0.63M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.12M | 16.80M | 19.25M | 19.85M | 20.27M | 20.52M | 20.66M | 21.18M | 22.17M | 23.98M | 24.39M | 24.27M | 24.63M | 24.96M | 26.22M | 29.79M | 30.33M | 30.70M | 31.14M | 33.47M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.46M | -16.92M | 10.66M | -1.83M | -4.35M | -7.82M | 12.01M | -6.36M | 3.89M | -1.05M | 2.84M | -2.91M | 7.41M | 7.33M | 1.70M | -7.01M | -3.23M | -3.86M | 15.63M | 3.87M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -2.81M | -2.15M | 0.42M | -0.97M | 0.40M | -0.68M | 0.69M | -1.85M | -0.71M | -1.65M | 0.52M | -0.32M | -0.19M | -3.15M | 2.57M | -1.74M | 4.69M | -1.21M | -0.24M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.78M | -1.44M | -1.13M | 3.31M | 0.36M | -0.29M | -0.14M | 0.89M | -0.74M | 0.19M | 0.38M | -0.78M | 0.48M | 0.17M | -0.78M | 0.27M | 0.67M | 0.00M | -0.62M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | 1.98M | 7.11M | -5.85M | 4.84M | -1.04M | 12.30M | -7.16M | 1.24M | -0.18M | 0.21M | -6.08M | 5.95M | 11.09M | 5.29M | 5.92M | 7.82M | 0.81M | 24.20M | -5.99M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | | | | | | 0.28M | | | | 132.89M | | | 0.12M | 205.50M | -61.54M | | 0.45M | 60.00M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | 5.94M | | | | | | | | 54.23M | -0.74M | | 35.09M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.04M | 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 | 104.61M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64M | 0.99M | -1.89M | -2.25M | 2.59M | -0.39M | 19.31M | | | | 2.28M | | | -2.62M | -0.49M | -1.33M | -0.86M | 0.01M | 4.37M | -33.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | 7.60M | | 0.86M | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.90M | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.10M | 252.70M | -37.84M | 60.00M | -139.92M | -37.16M | -49.98M | -53.06M | -47.22M | -51.00M | -51.08M | -52.08M | -50.02M | -41.98M | 44.50M | 133.50M | 85.00M | -36.89M | -36.89M | -36.89M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | | | | 2.11M | | | | 2.65M | | | | 1.47M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | -9.76M | 9.70M | | | | | | | | | | | | -0.21M | | | | -0.33M | -0.04M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.36M | -9.23M | -9.26M | -13.84M | -13.86M | -13.55M | -13.35M | -13.34M | -13.30M | -13.26M | -13.21M | -13.26M | -15.96M | -16.00M | -16.04M | -18.76M | -18.81M | -22.45M | -22.48M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.54M | 214.28M | 21.36M | -24.97M | 42.68M | -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 | 61.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.01M | | | | -1.09M | -0.04M | -0.14M | 0.10M | 0.29M | 0.24M | 0.31M | 0.33M | -0.00M | 0.00M | -0.00M | | 0.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | -52.51M | 82.65M | 18.82M | 85.83M | -54.79M | 24.42M | 8.43M | -31.96M | 6.94M | 27.37M | 22.56M | -5.96M | 81.33M | -131.00M | 170.37M | 78.13M | -134.39M | -22.35M | 123.09M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.93M | 0.00M | -0.01M | 56.22M | 86.85M | -0.00M | -0.28M | 86.73M | -86.73M | 87.32M | -27.43M | 100.62M | 105.48M | 118.10M | -99.66M | 61.54M | 222.04M | 112.01M | 133.80M | -0.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.39M | 525.90M | 77.72M | 18.82M | 162.66M | -138.80M | -64.14M | 8.43M | 197.33M | 6.94M | 47.01M | 33.33M | 362.30M | 81.33M | -99.03M | 67.56M | 199.00M | 359.29M | 285.84M | 166.41M |