|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 35.76M | 124.21M | 300.15M | 170.36M | 200.15M | 109.69M | 85.39M | 3.20M | 86.99M | 43.66M | 39.67M | 74.86M | 180.94M | 262.21M | 42.49M | 0.46M | 0.03M | 18.56M | 66.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.23M | 38.10M | | 38.46M | 39.01M | 39.55M | 39.71M | 11.19M | 58.88M | 34.47M | 33.88M | 31.99M | 75.54M | 120.02M | | 42.95M | 42.61M | 41.80M | 40.91M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 2.26M | -1.66M | 1.23M | 10.25M | 11.91M | -5.09M | 1.85M | 4.50M | 6.34M | -8.18M | 2.16M | 5.72M | 13.27M | | 1.62M | 4.81M | 7.25M | 9.67M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | | -3.90M | | -2.08M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.21M | 0.04M | 0.20M | -0.11M | 0.11M | -14.90M | -2.42M | 7.70M | -2.58M | -0.82M | -10.14M | 3.22M | -0.02M | -4.60M | -1.68M | -0.06M | -0.10M | -0.02M | 0.18M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.13M | | | | 134.58M | | | | 114.04M | | | | 103.84M | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.71M | | | | 2.79M | | | | 19.57M | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.22M | -22.25M | | -5.76M | -6.61M | 3.31M | 12.71M | 2.42M | 20.88M | -8.09M | -29.60M | 0.04M | -21.88M | 27.41M | | -1.50M | -7.52M | 15.93M | -2.63M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.78M | -2.37M | | -8.93M | -13.66M | 8.05M | 23.95M | 5.17M | -7.90M | -11.87M | 20.45M | 5.18M | -5.79M | 2.41M | | 9.05M | -13.44M | 20.95M | -42.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | 1.97M | | 1.30M | 0.46M | 2.35M | 7.45M | -0.83M | 1.31M | -0.56M | 7.39M | -0.58M | -0.06M | 0.03M | | -0.11M | -1.77M | 0.68M | 7.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.91M | -0.62M | | 5.15M | -1.29M | -0.44M | 15.05M | -4.73M | 4.20M | -5.52M | 15.32M | 2.56M | -0.42M | -4.95M | | -5.05M | -0.44M | -2.54M | -15.92M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.00M | | | | | -9.27M | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.71M | 0.21M | 33.97M | -0.17M | 2.11M | 3.58M | -4.05M | -1.98M | -10.80M | 8.91M | 10.70M | -8.32M | 13.30M | -12.49M | | -0.52M | -3.99M | 3.56M | -3.16M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.07M | 79.18M | 140.49M | 296.37M | 229.16M | 239.93M | 184.47M | 116.34M | 7.41M | 172.66M | 67.10M | 88.60M | 114.26M | 256.86M | 394.86M | | 48.51M | 54.49M | 91.84M | 101.09M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | -0.19M | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 1.79M | -1.46M | 1.34M | 1.30M | 1.16M | -1.12M | 0.52M | 4.95M | 2.45M | -0.86M | 2.99M | 6.80M | 11.96M | | 6.86M | 7.04M | 7.19M | 7.28M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.23M | 38.10M | | 38.46M | 39.01M | 39.55M | 39.71M | 11.19M | 58.88M | 34.47M | 33.88M | 31.99M | 75.54M | 120.02M | | 42.95M | 42.61M | 41.80M | 40.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.43M | | -0.10M | -0.02M | -0.14M | -4.05M | -0.03M | 0.03M | -0.12M | -10.52M | -0.03M | -0.13M | -0.02M | | -0.04M | -0.13M | 0.21M | 83.94M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 4.54M | 3.63M | | 1.60M | 0.14M | 0.66M | 2.14M | 0.17M | 0.38M | | 195.41M | 0.59M | 2.39M | 3.42M | | 8.39M | 1.70M | 2.06M | 162.25M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.13M | 36.35M | | 424.12M | -88.35M | 39.84M | -375.61M | 234.50M | -234.50M | 287.91M | -287.91M | 228.45M | 104.33M | 104.33M | | 420.82M | -420.82M | 442.35M | -442.35M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.11M | -60.29M | -47.97M | | -4.81M | -41.05M | 28.98M | -4.00M | -18.58M | 97.83M | 106.72M | 49.56M | 72.56M | 292.48M | 313.59M | | 9.42M | 50.33M | 67.20M | -25.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.04M | -1.34M | -1.87M | | | | | | | | | | | 3.63M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.57M | -7.85M | -56.31M | | -253.21M | -292.92M | -171.12M | -218.71M | -22.73M | -221.48M | -172.96M | -178.73M | -180.03M | -325.56M | -497.66M | | -61.97M | -110.90M | -132.66M | -30.51M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -6.05M | | -380.05M | | | -19.25M | | -19.55M | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35M | 15.44M | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.61M | | | | -204.80M | -170.45M | -169.89M | 1,213.84M | -8.63M | -89.57M | -41.36M | 297.61M | -38.00M | -122.83M | -206.19M | | -10.41M | -5.67M | -5.75M | 56.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.04M | 36.21M | | -28.86M | -94.04M | 42.34M | -106.37M | -33.90M | 49.01M | 0.86M | -40.57M | 6.79M | 223.78M | 210.79M | | -4.04M | -6.08M | 26.39M | 44.78M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.07M | 79.18M | 35.06M | 296.37M | 229.26M | 239.95M | 184.61M | 120.38M | 7.44M | 172.63M | 67.23M | 99.12M | 114.29M | 256.99M | 394.88M | | 48.54M | 54.62M | 91.64M | 17.15M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.61M | 11.04M | 36.21M | 296.37M | -28.86M | -94.04M | 42.34M | -106.37M | -33.90M | 49.01M | 0.86M | -40.57M | 6.79M | 223.78M | 210.79M | | -4.04M | -6.08M | 26.39M | 44.78M |