|
Net Income
|
92.10M | 80.80M | 74.40M | 87.40M | 75.00M | 129.00M | 107.80M | 115.80M | 132.30M | 159.60M | 162.00M | 131.10M | 165.10M | 159.60M | 151.80M | 159.40M | 149.80M | 142.20M | 147.90M | 164.80M | 152.80M | 161.90M | 160.30M | 164.70M | 172.10M | 161.40M | 179.70M | 175.50M |
|
Depreciation and Depletion
|
| 33.60M | 35.40M | 36.00M | 37.50M | 38.50M | 38.90M | 39.50M | 40.00M | 40.20M | 40.40M | 41.50M | 43.50M | 44.40M | 45.00M | 45.50M | 46.40M | 47.40M | 47.00M | 47.70M | 50.40M | 49.80M | 50.50M | 51.50M | 51.30M | 51.50M | 51.80M | 56.60M |
|
Share-based Compensation
|
| 0.30M | 0.30M | 0.50M | 0.40M | 0.50M | 0.30M | 0.40M | 0.30M | 0.40M | 0.30M | 0.40M | 0.30M | 0.50M | 0.40M | 0.40M | 0.30M | 0.60M | 0.40M | 0.30M | 0.40M | 0.50M | 0.10M | 0.50M | 0.70M | 0.30M | 0.30M | 0.80M |
|
Deferred Taxes
|
| | | | -0.10M | 1.70M | 1.70M | 1.80M | 2.10M | 2.50M | 3.60M | 3.10M | 5.40M | 5.00M | 7.10M | 7.50M | 7.00M | 6.50M | 8.10M | 11.30M | 12.00M | 14.20M | 15.90M | 18.90M | 22.60M | 22.90M | 29.10M | 31.60M |
|
Gains from Sales and Divestitures
|
| | | | 0.05M | 0.06M | 0.07M | 0.07M | 0.07M | 0.11M | 0.11M | 0.11M | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 7.00M | 16.00M | 10.00M | | 0.18M | 0.10M | 3.00M | 2.90M | 7.50M | 4.00M | 3.10M | 2.80M | 4.70M | 1.40M | 1.40M | 5.50M | 2.60M | 1.80M | 3.40M | 3.60M | 3.50M | 3.90M | 4.40M | 5.40M | 4.90M | 4.70M | 5.50M |
|
Cash from Operations
|
| 101.80M | 149.20M | 83.40M | 136.30M | 140.20M | 177.40M | 149.60M | 174.50M | 165.40M | 224.60M | 182.00M | 223.50M | 190.60M | 213.20M | 234.70M | 222.60M | 198.70M | 204.60M | 215.50M | 247.60M | 185.30M | 271.60M | 224.90M | 258.50M | 202.40M | 276.90M | 258.90M |
|
Amortization of Deferred Charges
|
| 1.20M | 1.30M | 1.30M | 1.30M | 1.80M | 1.70M | 1.60M | 1.40M | 1.70M | 1.70M | 1.90M | 2.00M | 2.00M | 2.20M | 2.40M | 2.20M | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | 2.30M | 2.60M | 2.60M | 4.90M | 3.20M | 3.00M |
|
Depreciation & Amortization (CF)
|
| 33.60M | 35.40M | 36.00M | 37.50M | 38.50M | 38.90M | 39.50M | 40.00M | 40.20M | 40.40M | 41.50M | 43.50M | 44.40M | 45.00M | 45.50M | 46.40M | 47.40M | 47.00M | 47.70M | 50.40M | 49.80M | 50.50M | 51.50M | 51.30M | 51.50M | 51.80M | 56.60M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | 0.90M | 0.50M | 0.20M | 0.10M | 0.40M | 1.60M | -0.50M |
|
Change in Account Payables
|
| -4.10M | 16.20M | -8.40M | 7.80M | 7.30M | -1.50M | 3.70M | -10.10M | -9.70M | 1.20M | 27.10M | -8.90M | 8.70M | -14.40M | 13.40M | 0.40M | 4.80M | -12.30M | -0.10M | 17.70M | -15.80M | 3.10M | 6.70M | 23.40M | -31.20M | 7.70M | 8.00M |
|
Change in Accured Expenses
|
| -8.00M | 10.60M | -5.40M | 21.40M | -9.20M | -0.80M | -2.60M | 1.20M | -10.80M | 4.90M | 3.90M | 11.20M | -11.00M | 17.80M | 1.20M | 1.10M | -10.50M | 4.50M | 3.60M | 6.40M | -12.20M | 1.80M | -4.80M | 5.70M | -9.00M | -1.70M | 2.30M |
|
Other Working Capital Changes
|
| 0.20M | -2.50M | 7.00M | -3.30M | -1.20M | -2.80M | 7.40M | -2.70M | -1.40M | -2.50M | 11.80M | -2.80M | -4.00M | -4.40M | 12.30M | -7.40M | -2.50M | -3.10M | 11.30M | -5.50M | -2.10M | -3.10M | 11.00M | -6.70M | -2.70M | -1.00M | 9.60M |
|
Capital Expenditures
|
| 60.30M | 59.90M | 74.70M | 111.50M | 78.10M | 69.00M | 98.90M | 55.10M | 26.70M | 26.00M | 67.30M | 43.20M | 54.80M | 55.90M | 65.90M | 61.60M | 64.30M | 43.00M | 52.70M | 63.50M | 54.80M | 63.90M | 92.30M | 95.10M | 45.50M | 63.40M | 80.00M |
|
Acquisitions
|
| 89.20M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -225.40M | -75.90M | -84.70M | -111.50M | -78.10M | -68.90M | -98.90M | -55.10M | -26.70M | -26.00M | -67.30M | -43.20M | -54.80M | -55.90M | -65.90M | -61.60M | -64.30M | -43.00M | -52.70M | -63.50M | -54.80M | -63.90M | -92.30M | -95.10M | -45.50M | -63.40M | -80.00M |
|
Other financing activities
|
| -55.50M | 123.80M | -144.60M | 96.70M | 1.30M | | | | | | | 0.60M | | | 7.10M | 0.30M | | | | | | 8.90M | 0.60M | | 11.40M | 1.10M | |
|
Cash from Financing Activities
|
| 20.20M | -62.50M | -8.30M | -28.60M | -62.30M | -109.10M | -50.20M | -119.80M | -139.80M | -196.30M | -115.90M | -180.70M | -135.00M | -157.90M | -168.60M | -160.50M | -133.90M | -162.20M | -162.50M | -182.00M | -131.70M | -112.30M | -221.90M | -169.40M | -155.10M | -215.10M | -177.90M |
|
Dividends Paid - Common
|
| 156.10M | | | 165.90M | 113.40M | 114.80M | 116.20M | 117.70M | 119.10M | 117.50M | 130.90M | 112.10M | 113.50M | 107.60M | 108.90M | 110.20M | 111.60M | 112.40M | 105.90M | 99.60M | 92.90M | 93.60M | 86.40M | 77.90M | 78.10M | 70.10M | 58.20M |
|
Change in Cash
|
| -103.40M | 10.80M | -9.60M | -3.80M | -0.20M | -0.60M | 0.50M | -0.40M | -1.10M | 2.30M | | | 0.80M | -0.60M | 0.20M | 0.50M | 0.50M | -0.60M | 0.30M | 2.10M | -1.20M | 95.40M | -89.30M | -6.00M | 1.80M | -1.60M | 1.00M |
|
Beginning Cash Balance
|
109.30M | 103.40M | -10.80M | 9.60M | 7.10M | 3.30M | 3.10M | 2.50M | 3.00M | 2.60M | 1.50M | 2.60M | 2.20M | 2.20M | 3.00M | 2.40M | 2.60M | 3.10M | 3.60M | 3.00M | 3.30M | 5.40M | 4.20M | 99.60M | 10.30M | 4.30M | 6.10M | 4.50M |
|
Free Cash Flow
|
| 41.50M | 89.30M | 8.70M | 24.80M | 62.10M | 108.40M | 50.70M | 119.40M | 138.70M | 198.60M | 114.70M | 180.30M | 135.80M | 157.30M | 168.80M | 161.00M | 134.40M | 161.60M | 162.80M | 184.10M | 130.50M | 207.70M | 132.60M | 163.40M | 156.90M | 213.50M | 178.90M |
|
Net Cash Flow
|
| -103.40M | 10.80M | -9.60M | -3.80M | -0.20M | -0.60M | 0.50M | -0.40M | -1.10M | 2.30M | -1.20M | -0.40M | 0.80M | -0.60M | 0.20M | 0.50M | 0.50M | -0.60M | 0.30M | 2.10M | -1.20M | 95.40M | -89.30M | -6.00M | 1.80M | -1.60M | 1.00M |