|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.11M | 47.66M | 49.97M | 41.49M | 53.49M | 65.18M | 39.84M | 49.65M | 51.48M | -85.83M | 56.85M | 52.34M | 66.92M | 95.61M | 64.44M | 67.28M | 44.04M | 116.92M | 35.90M | 49.40M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 5.53M | 5.60M | 5.90M | 6.50M | 6.82M | 6.50M | 6.70M | 6.90M | 7.30M | 6.60M | 6.50M | 6.40M | 6.40M | 6.50M | 6.90M | 7.50M | 7.46M | 7.56M | 7.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.13M | 11.93M | 7.90M | 7.96M | 8.21M | 7.42M | 7.18M | 0.06M | 0.45M | 16.21M | 7.06M | 2.90M | 0.27M | -25.83M | 7.08M | 3.20M | 1.20M | 0.10M | 7.55M | 1.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | -2.48M | -1.38M | -0.90M | -5.59M | -19.07M | -5.94M | -6.85M | 20.34M | -11.32M | -3.94M | -3.47M | -5.48M | -3.92M | -3.09M | -1.50M | 5.57M | -2.01M | 0.00M | -0.34M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -2.06M | 0.08M | 0.60M | 1.70M | 4.59M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.21M | 56.78M | 52.61M | 33.52M | 38.04M | 2.64M | 47.62M | 9.78M | 60.31M | 37.07M | 72.16M | 67.01M | 79.86M | 34.71M | 30.56M | 51.94M | 97.18M | 31.15M | 108.88M | 24.98M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.14M | -0.27M | -0.76M | -2.44M | -2.99M | -3.60M | -3.25M | -2.59M | -2.17M | -2.24M | -2.04M | -1.65M | -1.47M | -1.47M | -1.02M | -4.13M | -2.13M | 2.09M | 0.50M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 5.53M | 5.60M | 5.90M | 6.50M | 6.82M | 6.50M | 6.70M | 6.90M | 7.30M | 6.60M | 6.50M | 6.40M | 6.40M | 6.50M | 6.90M | 7.50M | 7.46M | 7.56M | 7.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.39M | 11.40M | -2.69M | -30.01M | 3.26M | 14.47M | 0.01M | 16.71M | 12.80M | 17.66M | -20.27M | 4.80M | -36.69M | 25.95M | 25.91M | 7.48M | -72.83M | 45.74M | -26.32M | 32.58M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.77M | 10.62M | 9.08M | 22.39M | 14.56M | 3.03M | -8.97M | 1.61M | 5.55M | -5.61M | -2.89M | -1.06M | 4.12M | 6.98M | 14.46M | 10.80M | 4.42M | 28.29M | 7.30M | 1.43M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.72M | 5.21M | -4.26M | 0.92M | 2.80M | 21.46M | -24.12M | 3.31M | 20.78M | 4.08M | -7.98M | 5.84M | 0.16M | 3.25M | -13.41M | 18.04M | -7.04M | 1.97M | 8.29M | 1.33M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.91M | -13.42M | 8.17M | 9.12M | -8.24M | 15.79M | -8.60M | -3.44M | 49.69M | 3.92M | 2.11M | 43.25M | -6.09M | -16.07M | -0.40M | 20.18M | 17.15M | -33.67M | -39.81M | 20.57M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.54M | -1.17M | 10.75M | 10.59M | -23.62M | 44.78M | 9.10M | 18.18M | 24.93M | 7.58M | 7.21M | -13.65M | 10.84M | 38.24M | 2.57M | 24.97M | -15.17M | 44.11M | 8.61M | 4.63M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.24M | 112.74M | 50.24M | 111.29M | 141.34M | 165.58M | 115.03M | 75.88M | 155.50M | 227.76M | 42.97M | 54.65M | 103.15M | 272.31M | 110.00M | 75.00M | 90.00M | 121.50M | 174.48M | 90.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.98M | -270.76M | 14.56M | -162.30M | -50.04M | -82.97M | 40.67M | -58.15M | -57.89M | -7.92M | -64.18M | -29.29M | -73.67M | 2.73M | 58.17M | -92.66M | -50.49M | 39.50M | 9.87M | 7.08M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 0.10M | 7.80M | 0.21M | 0.30M | 0.10M | 6.40M | 0.22M | 0.47M | 0.30M | 5.60M | 0.27M | 0.93M | 0.20M | 4.90M | 0.04M | 0.03M | 0.10M | 3.60M | 0.04M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.99M | -9.18M | -21.74M | -14.75M | -14.15M | -13.99M | -23.43M | -16.45M | -16.57M | -16.48M | -25.95M | -18.88M | -19.48M | -18.02M | -30.24M | -20.95M | -20.89M | -53.91M | -97.75M | -70.85M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.37M | 0.40M | 0.44M | 0.40M | 0.32M | 0.52M | 0.45M | 0.56M | 0.48M | 0.64M | 0.55M | 0.59M | 0.44M | 0.58M | 0.49M | 0.54M | 0.40M | 0.58M | 0.46M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | 9.48M | 14.25M | 14.20M | 14.20M | 14.26M | 16.77M | 16.70M | 16.70M | 16.65M | 19.53M | 19.20M | 19.20M | 18.33M | 21.42M | 21.40M | 21.40M | 21.30M | 23.47M | 23.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.76M | -223.16M | 45.43M | -143.53M | -26.15M | -94.32M | 64.86M | -64.82M | -14.15M | 12.66M | -17.97M | 18.84M | -13.30M | 19.42M | 58.49M | -61.67M | 25.80M | 16.74M | 21.00M | -38.79M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.67M | 57.95M | 41.86M | 22.94M | 61.66M | -42.14M | 38.52M | -8.40M | 35.38M | 29.49M | 64.95M | 80.66M | 69.02M | -3.53M | 27.99M | 26.97M | 112.36M | -12.96M | 100.27M | 20.35M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.76M | -223.16M | 45.43M | -143.53M | -26.15M | -94.32M | 64.86M | -64.82M | -14.15M | 12.66M | -17.97M | 18.84M | -13.30M | 19.42M | 58.49M | -61.67M | 25.80M | 16.74M | 21.00M | -38.79M |