|
Net Income
|
242.00M | 325.50M | 317.70M | 484.90M | 617.80M | 620.60M | 607.70M | 659.00M |
|
Depreciation and Depletion
|
116.50M | 126.90M | 142.50M | 156.90M | 165.60M | 181.30M | 192.50M | 203.10M |
|
Share-based Compensation
|
0.20M | 0.90M | 1.50M | 1.50M | 1.40M | 1.60M | 1.70M | 1.80M |
|
Deferred Taxes
|
| | -0.10M | 7.30M | 14.60M | 26.60M | 37.90M | 71.60M |
|
Gains from Sales and Divestitures
|
| | 0.05M | 0.07M | 0.12M | 0.10M | | |
|
Gains from Investment Securities
|
4.70M | 67.30M | 33.00M | 9.70M | 17.40M | 13.00M | 11.40M | 17.20M |
|
Cash from Operations
|
336.50M | 466.90M | 470.70M | 641.70M | 795.50M | 861.10M | 866.40M | 940.30M |
|
Amortization of Deferred Charges
|
3.80M | 5.00M | 5.10M | 6.50M | 7.30M | 8.80M | 8.40M | 9.60M |
|
Depreciation & Amortization (CF)
|
116.50M | 126.90M | 142.50M | 156.90M | 165.60M | 181.30M | 192.50M | 203.10M |
|
Change in Receivables
|
| | | | | | 1.60M | 1.70M |
|
Change in Account Payables
|
-16.70M | -6.40M | 11.50M | -0.60M | 9.70M | 8.10M | 10.10M | 17.40M |
|
Change in Accured Expenses
|
3.20M | 17.30M | 18.60M | -11.40M | 9.20M | 9.10M | 4.00M | -9.50M |
|
Other Working Capital Changes
|
-1.20M | -1.90M | 1.40M | 0.70M | 5.10M | -3.50M | 0.20M | -0.90M |
|
Capital Expenditures
|
144.20M | 241.90M | 306.40M | 301.10M | 163.20M | 238.20M | 223.50M | 306.10M |
|
Sales of Property, Plant and Equipment
|
12.80M | 1.60M | | 0.10M | | | | |
|
Acquisitions
|
| | 89.20M | | | | | |
|
Cash from Investing Activities
|
-131.40M | -307.60M | -497.50M | -301.00M | -163.20M | -238.20M | -223.50M | -306.10M |
|
Other financing activities
|
22.90M | 1.00M | 20.40M | 1.30M | 11.60M | 13.30M | | 9.50M |
|
Cash from Financing Activities
|
148.90M | -405.70M | -79.20M | -341.40M | -632.70M | -622.00M | -640.60M | -635.30M |
|
Dividends Paid - Common
|
-244.60M | 322.00M | 322.00M | 462.10M | 479.60M | 440.20M | 429.50M | 350.80M |
|
Change in Cash
|
354.00M | -246.40M | -106.00M | -0.70M | -0.40M | 0.90M | 2.30M | -1.10M |
|
Beginning Cash Balance
|
-354.00M | 355.70M | 109.30M | 3.30M | 2.60M | 2.20M | 3.10M | 5.40M |
|
Free Cash Flow
|
192.30M | 225.00M | 164.30M | 340.60M | 632.30M | 622.90M | 642.90M | 634.20M |
|
Net Cash Flow
|
354.00M | -246.40M | -106.00M | -0.70M | -0.40M | 0.90M | 2.30M | -1.10M |