|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69M | 4.12M | 3.10M | 3.25M | 9.09M | 9.61M | 8.37M | 10.94M | 23.58M | 20.90M | 12.84M | 23.57M | 31.24M | 19.33M | 25.44M | 20.51M | 28.56M | 34.49M | 27.76M | 38.34M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.88M | 51.92M | 51.91M | 51.72M | 51.61M | 51.43M | 52.54M | 52.14M | 52.69M | 56.76M | 55.12M | 55.91M | 57.97M | 59.89M | 61.61M | 63.05M | 63.50M | 63.88M | 65.02M | 79.19M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.26M | 3.48M | 3.60M | 3.71M | 3.00M | 3.01M | 6.18M | 6.78M | 2.85M | 8.02M | 4.52M | 7.77M | 0.56M | 2.67M | 5.55M | 3.38M | -1.74M | 1.17M | 1.53M | 2.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.03M | 0.06M | -0.20M | 0.02M | -0.03M | 0.07M | -0.01M | 0.03M | -0.07M | -0.01M | 0.06M | 0.04M | 0.33M | 0.15M | 0.09M | -0.04M | -0.02M | 0.44M | 2.71M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | -0.05M | 2.14M | 0.18M | -1.03M | -1.12M | 0.44M | -1.18M | -0.31M | 3.87M | -0.71M | -1.25M | 0.02M | 0.12M | -2.76M | 2.38M | -0.04M | -0.83M | -1.63M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80M | -1.10M | -7.65M | -0.50M | -0.20M | | 2.19M | 1.19M | 10.27M | 0.88M | | | 0.31M | | 0.60M | | 6.89M | 0.62M | -7.51M | 0.40M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.46M | 45.30M | 81.06M | 35.05M | 94.23M | 49.21M | 82.10M | 42.34M | 87.87M | 50.07M | 91.60M | 65.92M | 96.74M | 48.48M | 130.19M | 54.65M | 124.24M | 75.88M | 139.49M | 86.10M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.29M | 2.90M | 1.82M | 1.81M | 1.81M | 1.81M | 1.82M | 1.82M | 1.82M | 1.82M | 2.00M | 2.26M | 2.25M | 2.25M | 2.24M | 2.23M | 2.13M | 1.95M | 1.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.23M | 59.27M | 59.25M | 59.06M | 58.96M | 58.77M | 59.88M | 59.49M | 60.04M | 64.10M | 62.47M | 63.25M | 65.31M | 67.24M | 68.95M | 70.39M | 70.84M | 71.22M | 72.36M | 87.15M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.42M | -3.23M | 4.73M | 1.14M | 3.46M | -38.87M | 4.29M | -3.42M | 9.23M | 7.65M | -0.41M | 6.26M | 4.51M | 0.07M | -16.51M | 8.25M | 1.16M | 5.34M | -21.39M | 38.17M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | 3.66M | 2.44M | 5.16M | 6.00M | 9.55M | 10.89M | 13.33M | 18.49M | 20.06M | 24.92M | 30.98M | 28.96M | 30.97M | 10.94M | 12.24M | 11.89M | 11.26M | 5.71M | 15.39M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 0.97M | 5.56M | -2.20M | 0.75M | 6.83M | 2.16M | 0.45M | 0.13M | -0.95M | 0.89M | 0.09M | 0.46M | -2.50M | -1.94M | 4.11M | 4.94M | -4.58M | -5.20M | 14.87M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.46M | -22.30M | 13.34M | -23.79M | 30.62M | -62.96M | 17.77M | -28.86M | 29.93M | -14.16M | 13.10M | 3.79M | 31.23M | -18.31M | -16.30M | -28.18M | 28.45M | -13.69M | 21.66M | -10.36M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.95M | -0.02M | 0.92M | 2.09M | -0.26M | 0.02M | 0.35M | 1.01M | -0.99M | 1.46M | 1.64M | -1.14M | 0.32M | 0.53M | -0.41M | -0.61M | 0.61M | -0.51M | 0.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.25M | 13.96M | 15.82M | 20.23M | 23.59M | 44.24M | 46.16M | 41.40M | 65.00M | 52.65M | 79.47M | 98.61M | 48.54M | 28.69M | 29.02M | 18.37M | 23.17M | 21.00M | 51.75M | 24.24M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | 0.56M | 0.30M | 0.47M | -0.28M | 0.86M | 2.63M | 0.54M | 0.56M | -0.56M | | | | 0.74M | 0.59M | 0.26M | -0.19M | 1.62M | 0.57M | 0.12M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.38M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.06M | -13.40M | -15.52M | -19.71M | -23.16M | -43.55M | -43.53M | -40.86M | -64.45M | -48.08M | -79.26M | -98.57M | -48.14M | -28.38M | -26.92M | -18.04M | -22.35M | -23.38M | -51.18M | -467.89M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.44M | 9.80M | 0.42M | 0.13M | | | -0.11M | 0.49M | | -0.87M | 16.86M | -17.55M | 19.29M | | -0.09M | -0.09M | -0.10M | 18.18M | 0.23M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -93.49M | -31.65M | -65.78M | -15.32M | -71.09M | -5.66M | -38.54M | -1.51M | -23.40M | -2.02M | -12.34M | 32.65M | -48.60M | -20.03M | -103.34M | -36.62M | -101.89M | -52.50M | -79.74M | 387.75M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.19M | 12.19M | 12.19M | 12.19M | 91.35M | 52.02M | 51.89M | 52.09M | 52.31M | -67.84M | 172.49M | 54.64M | -39.04M | 163.24M | -154.46M | 62.39M | -53.61M | 180.64M | -176.74M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.25M | -0.25M | 0.01M | -0.01M | 0.01M | 0.03M | -0.03M | 0.03M | -0.03M | 0.01M | -0.00M | 0.00M | 0.07M | -0.07M | -0.01M | | -0.00M | 8.56M | 5.96M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.21M | 31.34M | 65.24M | 14.82M | 70.64M | 4.97M | 35.94M | 0.94M | 22.87M | -2.57M | 12.13M | -32.70M | 48.20M | 19.80M | 101.18M | 36.28M | 101.08M | 54.88M | 87.74M | 61.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.25M | -0.25M | 0.01M | -0.01M | 0.01M | 0.03M | -0.03M | 0.03M | -0.03M | 0.01M | -0.00M | 0.00M | 0.07M | -0.07M | -0.01M | | -0.00M | 8.56M | 5.96M |