|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.51M | 58.98M | 57.40M | 61.02M | 112.67M | 116.52M | 58.82M | 40.18M | 30.17M | 42.36M | 39.55M | 30.82M | 35.09M | 47.88M | 40.87M | 14.56M | 38.24M | 32.44M | 35.30M | 29.08M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 6.04M | 6.97M | 5.58M | 5.11M | 5.13M | 5.35M | 6.16M | 5.24M | 2.70M | 5.73M | 5.75M | 5.46M | 4.28M | 4.62M | 2.41M | 5.25M | 6.05M | 3.87M | 3.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 10.48M | | | -0.01M | 9.36M | | | | | | | | 6.48M | 5.74M | 2.04M | -29.58M | -13.73M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 12.88M | -14.91M | 2.03M | -1.70M | -2.50M | -0.86M | 10.61M | 2.92M | 4.66M | 1.18M | 3.37M | 14.79M | 0.10M | -15.19M | 0.55M | 0.04M | 1.38M | 2.65M | 0.51M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.29M | 28.45M | 68.67M | 104.71M | -23.04M | 97.33M | 155.51M | 181.93M | -0.95M | 179.30M | 115.48M | 114.84M | 35.18M | 137.48M | 51.53M | 102.65M | 40.08M | 149.39M | 9.10M | 130.84M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 1.87M | 1.89M | | 0.45M | 0.47M | 0.47M | | 0.32M | 0.25M | 0.25M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.81M | 0.81M | 0.84M | 0.79M | 0.82M | 0.82M | 0.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.52M | 26.19M | 27.58M | 28.51M | 30.20M | 32.77M | 33.28M | 34.50M | 35.51M | 35.98M | 36.48M | 36.57M | 40.34M | 41.48M | 42.19M | 42.54M | 42.65M | 42.61M | 41.97M | 42.99M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.35M | 40.27M | 25.93M | -128.20M | 160.88M | 1.20M | -69.88M | -118.25M | 83.35M | -50.30M | 35.06M | -77.04M | 89.56M | -24.48M | 1.94M | -77.87M | 107.81M | -18.92M | 7.39M | -98.08M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.40M | 30.25M | 72.82M | 105.00M | 51.77M | 38.25M | -4.93M | -73.19M | -39.50M | -77.94M | -37.19M | -7.55M | -17.78M | -10.49M | 25.47M | 4.67M | -5.37M | 0.71M | 42.71M | -13.09M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.76M | 2.64M | 80.41M | 3.04M | 37.78M | -26.83M | -35.51M | -70.41M | -36.39M | -31.70M | 28.55M | -28.73M | 22.60M | 12.78M | -7.58M | -23.53M | 47.52M | 59.95M | -51.80M | -56.64M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.59M | 5.59M | 4.59M | 12.52M | -7.20M | -6.26M | -17.59M | 10.94M | -6.31M | -0.80M | -1.99M | 13.03M | -2.62M | 4.48M | 2.07M | 3.68M | -13.37M | 8.88M | 0.59M | 12.66M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.24M | 12.11M | 17.81M | 20.65M | 18.67M | 25.80M | 18.97M | 16.45M | 20.27M | 16.23M | 10.94M | 11.56M | 15.49M | 16.92M | 17.85M | 25.42M | 20.17M | 18.27M | 26.30M | 18.18M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.05M | 0.03M | 0.06M | 7.15M | 0.15M | 0.14M | 0.18M | 0.09M | 0.64M | 0.22M | 0.42M | 0.17M | 1.95M | 0.18M | 0.12M | 1.68M | 0.15M | 0.41M | 0.52M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.86M | 223.80M | 45.04M | 210.43M | 131.60M | 18.79M | 2.50M | 96.01M | 0.48M | 26.36M | -0.83M | -0.15M | 329.64M | 1.08M | 80.84M | 0.18M | 47.56M | 0.58M | 22.18M | 51.42M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.05M | -235.85M | -62.82M | -231.02M | -143.12M | -44.44M | -21.32M | -112.58M | -23.58M | -41.97M | -9.92M | -11.08M | -370.72M | -16.09M | -98.59M | -27.45M | -66.09M | -20.53M | -50.28M | -69.59M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 0.84M | -6.64M | | | 2.14M | -2.14M | -0.07M | | -0.01M | -0.07M | -0.07M | | -0.01M | 9.29M | -0.01M | -0.30M | -0.20M | -0.08M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.84M | 259.63M | -19.37M | 204.27M | 107.16M | -39.72M | -157.94M | -99.77M | 32.46M | -134.20M | -123.02M | -108.80M | 341.75M | -95.04M | 55.70M | -94.25M | 79.01M | -193.44M | 39.90M | -55.52M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 6.66M | 6.61M | 7.54M | 7.68M | 7.58M | 7.54M | 9.86M | 10.76M | 9.82M | 10.02M | 12.40M | 12.53M | 12.13M | 12.32M | 13.18M | 13.48M | 13.16M | 13.46M | 15.16M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.60M | 52.23M | -13.52M | 77.97M | -59.00M | 13.18M | -23.76M | -30.42M | 7.94M | 3.13M | -17.46M | -5.04M | 6.20M | 26.35M | 8.65M | -19.05M | 53.00M | -64.59M | -1.28M | 5.73M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.05M | 16.35M | 50.86M | 84.06M | -41.71M | 71.54M | 136.54M | 165.48M | -21.22M | 163.08M | 104.54M | 103.28M | 19.68M | 120.57M | 33.68M | 77.23M | 19.91M | 131.12M | -17.19M | 112.67M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.60M | 52.23M | -13.52M | 77.97M | -59.00M | 13.18M | -23.76M | -30.42M | 7.94M | 3.13M | -17.46M | -5.04M | 6.20M | 26.35M | 8.65M | -19.05M | 53.00M | -64.59M | -1.28M | 5.73M |