|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.01M | 63.87M | 88.31M | 62.00M | 65.74M | 53.23M | 76.16M | 67.33M | 65.31M | 50.05M | 114.10M | 95.29M | 91.61M | 79.60M | 180.03M | 133.70M | 120.12M | 89.83M | 163.72M | 129.19M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.21M | 36.64M | 42.18M | | | 60.56M | 138.66M | 69.17M | 93.62M | 63.55M | 72.79M | 72.00M | 68.91M | 64.53M | 69.74M | 77.80M | 89.53M | 95.36M | 142.23M | 47.79M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -0.83M | 2.29M | | | 1.14M | -0.39M | -5.57M | -7.27M | 8.31M | 1.07M | -1.47M | 1.57M | 9.52M | 4.59M | -1.65M | -3.43M | 7.91M | 3.07M | 2.14M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | 27.84M | | | 2.70M | | | | 0.41M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.87M | 119.35M | 153.03M | | | 74.67M | 179.82M | 114.96M | 114.24M | 56.04M | 219.69M | 91.60M | 209.06M | 124.86M | 299.09M | 111.25M | 167.13M | 138.53M | 235.29M | 133.71M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.82M | 27.66M | 28.04M | | | 37.02M | 30.70M | 31.64M | 32.07M | 32.80M | 32.30M | 33.19M | 33.79M | 34.65M | 34.69M | 35.88M | 37.30M | 38.73M | 38.60M | 40.97M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.31M | 31.27M | 32.72M | | | 32.65M | 34.91M | 35.10M | 33.66M | 34.14M | 34.52M | 33.23M | 36.12M | 36.28M | 36.82M | 38.44M | 40.74M | 41.72M | 44.28M | 45.67M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.89M | 1.69M | -9.77M | | | -0.38M | -6.24M | -2.15M | -1.68M | 6.90M | -8.60M | -10.14M | -11.53M | 0.27M | -10.76M | -10.46M | -3.46M | -2.53M | -2.89M | -3.43M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14M | -3.01M | 6.79M | | | 28.30M | -5.40M | 13.06M | 3.66M | -0.47M | -7.00M | 9.38M | 3.90M | 13.86M | -3.05M | 10.83M | 48.83M | 27.16M | -7.92M | 17.64M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.35M | 5.83M | 27.64M | | | -16.12M | 27.01M | -23.63M | 24.07M | -15.23M | 28.90M | -41.81M | 38.47M | 2.43M | 54.08M | -48.42M | 17.57M | -12.03M | 3.15M | 11.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37M | -1.96M | -14.11M | | | 35.96M | -13.71M | 55.45M | -22.71M | -6.15M | -17.67M | 41.75M | 13.80M | 1.43M | -29.78M | 16.90M | 36.37M | 1.75M | -34.56M | -23.65M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.28M | | | | 5.46M | | | | 8.87M | | | | 33.92M | | | | 16.40M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.41M | -30.53M | -3.61M | | | 107.13M | -9.53M | -0.39M | -11.18M | 17.61M | -14.69M | 0.74M | -4.65M | 6.69M | 0.36M | 2.17M | -7.84M | -31.36M | -21.29M | 5.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.82M | 30.59M | 27.23M | | | 54.00M | 47.04M | 51.64M | 66.33M | 60.29M | 51.24M | 57.68M | 52.76M | 68.69M | 59.48M | 60.84M | 55.76M | 72.19M | 101.15M | 88.76M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04M | | -0.01M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.82M | -30.59M | -27.23M | | | -54.00M | -60.09M | -51.64M | -66.32M | -60.29M | -51.24M | -57.68M | -52.76M | -68.69M | -59.48M | -60.84M | -55.76M | -72.19M | -101.15M | -88.76M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.67M | 3.37M | | | 3.12M | 5.49M | 1.75M | 1.61M | 2.66M | 2.28M | 0.98M | 1.46M | 0.17M | | 1.22M | 0.48M | 0.91M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.08M | -49.50M | -46.71M | | | -63.06M | -118.08M | -98.51M | -55.73M | -45.73M | -57.97M | -168.79M | -24.04M | -100.69M | -219.09M | -74.65M | -49.39M | -130.93M | -140.22M | -73.24M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.03M | 39.26M | 79.09M | | | -42.39M | 1.65M | -35.19M | -7.81M | -49.98M | 110.48M | -134.88M | 132.25M | -44.51M | 20.52M | -24.24M | 61.98M | -64.59M | -6.09M | -28.29M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.05M | 88.77M | 125.80M | | | 20.67M | 132.78M | 63.32M | 47.91M | -4.25M | 168.45M | 33.92M | 156.29M | 56.17M | 239.61M | 50.41M | 111.37M | 66.34M | 134.14M | 44.95M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.03M | 39.26M | 79.09M | | | -42.39M | 1.65M | -35.19M | -7.81M | -49.98M | 110.48M | -134.88M | 132.25M | -44.51M | 20.52M | -24.24M | 61.98M | -64.59M | -6.09M | -28.29M |