|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.21M | 170.87M | 167.94M | 168.24M | 175.82M | 166.21M | 147.65M | 122.00M | 106.29M | 95.55M | 87.30M | 63.70M | 68.16M | 65.45M | 54.29M | 17.35M | 40.97M | 42.92M | 31.76M | 13.79M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.75M | 12.82M | 11.67M | 11.08M | 11.83M | 11.86M | 12.63M | 12.74M | 12.49M | 12.73M | 13.40M | 13.00M | 12.52M | 13.19M | 13.34M | 13.01M | 12.60M | 12.29M | 12.14M | 12.29M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.90M | 14.06M | 13.79M | 15.18M | 14.41M | 14.08M | 13.99M | 15.43M | 15.45M | 15.23M | 15.02M | 16.78M | 15.63M | 15.71M | 15.33M | 16.70M | 14.53M | 13.92M | 14.26M | 11.26M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.11M | -27.25M | 11.64M | 5.49M | 0.93M | -3.47M | 7.86M | 3.10M | -6.68M | -5.36M | -7.63M | 6.60M | -10.83M | -5.55M | -8.15M | 3.97M | -2.37M | 25.01M | -3.76M | 10.78M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.62M | -3.52M | 250.66M | -21.78M | -3.36M | -3.50M | 246.57M | -18.60M | -5.45M | -9.18M | 201.72M | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 2.53M | 2.20M | 2.06M | 2.25M | 1.57M | 2.89M | 2.93M | 0.59M | 4.28M | 0.94M | 0.18M | 0.38M | 1.92M | 2.81M | 1.23M | 1.47M | 1.10M | -0.65M | 1.61M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.42M | 224.79M | 144.87M | 69.16M | 232.92M | 179.40M | 202.27M | 65.52M | 281.08M | 175.65M | 114.63M | -15.92M | 141.95M | 129.60M | 154.83M | -59.35M | 119.38M | 77.40M | 182.53M | -112.34M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.57M | 0.52M | 0.42M | 0.42M | 0.42M | 0.42M | 0.72M | 0.72M | 0.72M | 0.72M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.52M | 0.53M | 0.52M | 0.21M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 7.42M | 7.25M | 7.11M | 6.69M | 7.40M | 7.72M | 8.19M | 8.16M | 8.85M | 19.52M | 9.18M | 9.40M | 8.95M | 8.51M | 8.31M | 7.97M | 6.96M | 6.49M | 6.17M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.75M | 12.82M | 11.67M | 11.08M | 11.83M | 11.86M | 12.63M | 12.74M | 12.49M | 12.73M | 13.40M | 13.00M | 12.52M | 13.19M | 13.34M | 13.01M | 12.60M | 12.29M | 12.14M | 12.29M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.58M | 107.22M | -16.20M | 89.60M | 40.39M | 28.27M | -92.63M | -9.77M | -36.17M | -20.64M | -89.68M | 7.04M | 35.48M | -16.57M | -92.90M | 8.30M | 22.26M | 13.35M | -89.71M | 31.61M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.65M | -14.10M | 67.92M | -39.98M | 31.60M | -91.88M | 39.09M | 21.97M | -43.85M | 0.05M | 120.64M | -5.76M | 60.83M | 36.10M | 14.31M | -23.24M | -2.14M | 98.29M | -88.12M | -15.68M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.30M | 19.32M | -37.85M | 35.31M | -13.79M | -12.57M | -6.35M | 29.91M | 37.76M | 32.00M | -88.95M | 10.04M | -8.21M | -6.52M | -16.27M | 3.78M | 0.30M | -11.83M | 6.35M | 1.38M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.60M | -9.25M | 30.62M | 13.49M | -10.89M | -13.39M | 20.09M | 10.46M | 9.73M | 8.29M | -20.42M | 24.57M | -16.15M | -6.35M | 12.87M | 6.16M | 7.06M | 7.62M | -27.58M | 8.29M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.38M | 8.68M | 11.81M | 14.99M | 20.29M | 13.36M | 12.48M | 9.37M | 9.72M | 15.06M | 11.72M | 11.78M | 12.39M | 17.84M | 14.31M | 12.39M | 15.18M | 13.84M | 11.75M | 8.49M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.98M | 0.70M | 0.34M | | | | 0.26M | | | | | 0.61M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.66M | -18.68M | -37.81M | -27.12M | -28.08M | -17.00M | -44.42M | -62.77M | -15.02M | -13.30M | -21.16M | -22.03M | -15.43M | -20.64M | -29.01M | -32.71M | -16.03M | -13.88M | -23.08M | -3.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.11M | -108.69M | -117.99M | -109.56M | -147.28M | -143.60M | -108.74M | -116.96M | -92.38M | -144.79M | -106.41M | -143.39M | -115.05M | -103.38M | -134.62M | -111.22M | -80.43M | -79.96M | -58.70M | -67.84M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.20M | 41.86M | 42.27M | 47.50M | 48.73M | 46.37M | 46.69M | 53.72M | 50.96M | 50.56M | 50.67M | 57.50M | 54.75M | 54.02M | 54.14M | 61.29M | 59.37M | 58.89M | 58.67M | 61.72M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | -6.50M | -3.79M | -1.16M | -16.98M | -16.35M | 16.17M | 3.31M | 1.35M | -10.85M | 15.20M | -9.46M | -5.05M | 17.52M | -24.08M | 8.17M | 15.16M | 1.18M | -1.61M | -2.59M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.88M | 90.91M | -14.72M | -68.67M | 40.58M | 2.44M | 65.28M | -110.90M | 175.03M | 6.71M | 2.27M | -190.80M | 6.43M | 23.10M | -32.88M | -195.11M | 38.07M | -15.26M | 99.15M | -186.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.04M | 216.11M | 133.06M | 54.17M | 212.63M | 166.04M | 189.79M | 56.15M | 271.36M | 160.59M | 102.91M | -27.70M | 129.56M | 111.76M | 140.53M | -71.74M | 104.20M | 63.57M | 170.79M | -120.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.64M | 97.42M | -10.93M | -67.52M | 57.56M | 18.79M | 49.11M | -114.21M | 173.68M | 17.56M | -12.94M | -181.34M | 11.48M | 5.58M | -8.80M | -203.28M | 22.91M | -16.44M | 100.75M | -183.46M |