|
Net Income
|
149.03M | 132.58M | 144.21M | 143.87M | 153.84M | 118.17M | 93.79M | 88.39M | 87.24M | 87.05M | 91.17M | 102.77M | 81.19M | 75.86M | 93.58M | 86.03M | 86.47M | 82.25M | 98.31M | 80.71M | 84.48M | 83.80M | 81.58M | 78.40M | 80.11M | 82.48M | 91.91M | 93.77M | 80.38M | 91.85M | 75.12M | 76.62M | 120.29M | 66.08M | 138.39M | 80.83M | 84.44M | 78.31M | 91.26M | 91.45M | 75.26M | 80.85M | 87.06M | 89.65M | 88.03M | 104.10M | 87.39M | 42.31M | 85.80M | 86.21M |
|
Depreciation and Depletion
|
14.66M | 14.58M | 14.37M | 14.48M | 15.72M | 14.90M | 14.90M | 15.59M | 16.18M | 16.23M | 16.36M | 16.55M | 17.09M | 19.77M | 24.02M | 23.41M | 22.25M | 23.52M | 21.96M | 22.16M | 22.04M | 21.96M | 22.04M | 22.21M | 22.23M | 22.31M | 22.70M | 22.75M | 22.71M | 22.91M | 22.39M | 22.80M | 22.98M | 23.01M | 23.06M | 24.00M | 23.89M | 23.37M | 23.49M | 20.96M | 20.93M | 21.28M | 21.34M | 21.54M | 21.83M | 21.63M | 21.26M | 20.84M | 21.59M | 21.97M |
|
Deferred Taxes
|
| 9.02M | 9.80M | 3.27M | 3.55M | 1.45M | 0.27M | 0.05M | -0.29M | -0.12M | -0.10M | 0.18M | 0.14M | 0.07M | -0.04M | 0.09M | 0.11M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.13M | -0.32M | -0.07M | -0.14M | -0.86M | | | | | | | | | | 0.49M | 0.51M | 0.34M | | -0.36M | -0.18M | 1.13M | | 0.18M | 0.00M | 0.64M | | -0.12M | 0.43M | 0.21M | -0.25M | -0.10M | -0.66M | -0.11M | 1.14M | -0.99M | -2.38M | -1.03M | 4.04M | -0.57M | 0.27M | 0.39M | -0.06M | -0.26M | 0.21M | 0.06M | 0.17M | -0.14M | 0.10M | -0.06M |
|
Asset Writedowns and Impairment
|
| | 0.11M | -0.06M | 0.12M | | | | 0.17M | | | | 0.04M | 0.19M | 0.17M | 0.97M | -0.50M | -0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 164.41M | 186.98M | 197.89M | 181.03M | 107.07M | 118.02M | 113.23M | 116.66M | 101.30M | 121.34M | 112.58M | 72.70M | -7.91M | 110.36M | 149.08M | 113.21M | 139.63M | 135.44M | 106.22M | 114.35M | 109.43M | 106.15M | 113.50M | 100.17M | 121.48M | 115.65M | 110.96M | 112.76M | 117.16M | 32.52M | 155.41M | 131.71M | 99.46M | 21.86M | 104.81M | 120.86M | 115.50M | 122.57M | 144.86M | 98.54M | 100.92M | 107.67M | 104.56M | 121.90M | 126.07M | 132.47M | 45.78M | 9.07M | 105.24M |
|
Depreciation & Amortization (CF)
|
14.66M | 19.18M | 18.92M | 19.01M | 20.27M | 19.22M | 19.11M | 19.80M | 20.39M | 20.44M | 20.57M | 20.40M | 20.79M | 26.29M | 30.74M | 30.15M | 27.30M | 29.05M | 27.48M | 27.70M | 27.59M | 26.89M | 26.67M | 26.84M | 26.86M | 26.68M | 26.94M | 26.03M | 25.81M | 25.92M | 25.39M | 27.54M | 28.70M | 26.59M | 25.98M | 31.28M | 31.01M | 29.39M | 29.39M | 26.64M | 27.04M | 28.23M | 28.30M | 27.99M | 28.32M | 28.11M | 27.48M | 27.07M | 32.48M | 33.87M |
|
Change in Receivables
|
| -25.03M | 8.39M | -15.49M | 6.24M | 32.90M | 7.91M | -20.52M | 5.25M | 38.96M | -49.11M | 24.65M | 12.05M | 50.33M | 3.71M | -40.01M | -9.53M | -19.02M | -16.10M | 1.24M | -4.12M | -2.20M | 3.62M | -1.48M | 5.30M | -12.04M | 1.28M | 8.57M | 0.32M | 1.25M | 61.84M | -60.98M | 7.79M | -3.04M | 87.98M | -56.74M | -26.06M | 14.28M | -5.68M | -20.90M | -0.58M | -5.15M | -0.70M | 8.75M | -17.29M | 1.60M | -18.80M | 1.55M | 37.93M | -0.95M |
|
Change in Inventory
|
| 23.73M | -16.16M | -30.71M | 11.71M | -6.77M | 1.08M | -2.07M | -0.71M | -0.58M | 0.61M | -1.29M | -0.10M | 0.94M | 0.51M | 0.84M | -0.22M | -0.68M | 1.71M | -0.42M | 0.96M | -1.12M | -0.62M | 0.59M | -0.18M | -0.31M | -1.21M | -0.48M | -0.47M | 0.12M | 1.82M | -0.30M | 1.76M | 1.66M | 2.31M | -1.01M | -0.44M | -2.09M | -0.64M | 0.75M | -2.21M | 1.13M | 0.04M | 0.43M | -0.37M | -0.74M | 0.31M | -1.32M | 0.53M | -0.18M |
|
Change in Account Payables
|
| 5.12M | -0.23M | -19.20M | 16.61M | -5.64M | 3.31M | 0.59M | 3.82M | 0.44M | -4.01M | 7.61M | 17.22M | -18.81M | -8.20M | 5.15M | -7.50M | 3.38M | 0.42M | -2.83M | -2.00M | 0.57M | -0.21M | 2.50M | 0.29M | -3.45M | 1.08M | 1.46M | -0.26M | -0.50M | 3.54M | -0.62M | 1.28M | 2.04M | 17.09M | -11.63M | -0.85M | -1.78M | -2.73M | 2.79M | 12.58M | -10.60M | -3.20M | -1.17M | 2.79M | -2.00M | -2.32M | 36.94M | -25.64M | -11.81M |
|
Change in Accured Expenses
|
| -6.79M | 2.88M | 0.88M | -0.67M | 7.42M | 12.53M | -3.48M | 5.86M | -0.34M | 0.28M | 2.58M | 24.33M | -19.07M | -4.04M | 7.46M | -8.13M | 5.68M | -5.03M | -0.49M | 0.51M | 2.25M | -4.25M | 3.47M | -1.38M | 2.77M | -3.88M | 1.25M | -0.25M | 0.40M | 0.27M | -0.70M | -2.44M | 6.83M | 33.88M | -35.36M | -3.80M | 6.83M | -5.21M | 5.47M | 4.02M | 0.06M | -5.53M | -3.23M | 2.39M | -1.08M | -3.89M | 45.89M | -28.30M | -0.85M |
|
Other Working Capital Changes
|
| -4.01M | -3.01M | -3.40M | -4.09M | -3.00M | 1.91M | 0.31M | 0.40M | 0.76M | 2.02M | 3.90M | 57.68M | 14.91M | 1.42M | 9.63M | -0.06M | 1.03M | -0.67M | -0.14M | 0.23M | 0.12M | 0.28M | 0.10M | 0.07M | 0.48M | 0.54M | 0.21M | 0.11M | 0.93M | 2.43M | 1.61M | 1.57M | 15.98M | 112.17M | 0.58M | 2.01M | 2.58M | 1.56M | 2.48M | 24.88M | 1.60M | 3.17M | 3.92M | 5.80M | 7.39M | 5.92M | 105.52M | 17.19M | 1.10M |
|
Capital Expenditures
|
| 52.09M | 64.26M | 51.30M | 54.89M | 38.16M | 58.48M | 39.54M | 55.97M | 57.06M | 78.61M | 79.09M | 89.44M | 100.11M | 30.99M | 23.17M | 20.83M | 12.61M | 12.25M | 9.68M | 6.94M | 13.43M | 9.81M | 12.14M | 13.44M | 4.45M | 13.68M | 11.99M | 8.61M | 8.57M | 7.80M | 12.75M | 14.54M | 11.20M | 42.68M | 20.34M | 11.99M | 13.12M | 8.66M | 12.66M | 4.51M | 16.81M | 12.84M | 9.77M | 10.18M | 15.55M | 13.47M | 15.96M | 24.38M | 29.65M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 0.10M | | 0.06M | | 0.13M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -52.80M | -68.88M | -51.71M | -54.77M | -38.00M | -58.48M | -39.54M | -55.97M | -57.06M | -78.61M | -78.99M | -89.44M | -100.06M | -30.99M | -21.49M | -20.71M | -131.61M | -29.42M | -7.68M | -15.69M | -21.63M | -6.82M | -139.61M | 122.07M | -28.45M | -11.72M | -10.99M | -18.61M | -28.57M | 60.20M | -76.62M | -49.54M | 14.80M | 47.06M | -25.34M | -29.99M | -19.12M | 62.46M | 0.23M | -46.51M | -6.81M | -22.84M | -9.77M | -10.18M | -30.55M | -38.47M | 14.04M | 35.62M | 0.35M |
|
Cash from Financing Activities
|
| -111.62M | -118.10M | -146.17M | -126.27M | 20.92M | -15.79M | -62.53M | -68.32M | -27.28M | -27.42M | -24.46M | -10.68M | 31.71M | -65.47M | -93.52M | -110.53M | -95.71M | -96.26M | -100.57M | -95.16M | -99.25M | -96.63M | 90.98M | -289.39M | -91.86M | -102.65M | -95.81M | -94.61M | -88.87M | -98.90M | -78.65M | -81.79M | -113.28M | -70.52M | -77.29M | -91.73M | -95.27M | -139.72M | -105.28M | -97.18M | -87.68M | -92.08M | -97.65M | -101.48M | -101.32M | -95.89M | -68.52M | -57.74M | -104.23M |
|
Dividends Paid - Common
|
| 156.54M | 181.53M | 192.21M | 184.40M | 71.49M | | 85.28M | 83.82M | 68.91M | 72.83M | 75.65M | 73.92M | 39.17M | 55.85M | 89.62M | 88.77M | 85.09M | 80.45M | 91.15M | 81.61M | 86.07M | 83.06M | 81.51M | 72.26M | 75.49M | 86.30M | 79.22M | 78.03M | 72.28M | 82.31M | 62.06M | 65.20M | 96.68M | 53.91M | 60.69M | 75.13M | 78.67M | 123.11M | 88.68M | 80.58M | 71.07M | 75.47M | 81.04M | 84.87M | 84.71M | 79.28M | 51.91M | 41.12M | 87.61M |
|
Change in Cash
|
| | | | | 89.99M | 43.76M | 11.17M | -7.63M | 16.97M | 15.30M | 9.12M | -27.42M | -76.25M | 13.89M | 34.07M | -18.04M | -87.69M | 9.76M | -2.03M | 3.50M | -11.44M | 2.70M | 64.87M | -67.14M | 1.17M | 1.28M | 4.16M | -0.46M | -0.29M | -6.18M | 0.14M | 0.38M | 0.98M | -1.59M | 2.18M | -0.86M | 1.10M | 45.31M | 39.81M | -45.15M | 6.43M | -7.25M | -2.86M | 10.24M | -5.79M | -1.89M | -8.69M | -13.04M | 1.36M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | 0.50M | 0.60M | 0.45M | 11.42M | 15.31M | 246.03M | 13.16M | | | | | | | | | | | | | | | | | | | | 32.00M | 39.00M | 59.50M | 56.75M | 54.00M | 54.00M | 54.00M | 55.00M | 56.00M | 54.00M | 41.00M | 40.00M |
|
Free Cash Flow
|
| 112.33M | 122.72M | 146.58M | 126.15M | 68.91M | 59.55M | 73.69M | 60.69M | 44.25M | 42.73M | 33.48M | -16.74M | -108.02M | 79.36M | 125.91M | 92.38M | 127.02M | 123.19M | 96.54M | 107.41M | 96.01M | 96.33M | 101.36M | 86.73M | 117.04M | 101.97M | 98.97M | 104.15M | 108.58M | 24.72M | 142.66M | 117.17M | 88.26M | -20.82M | 84.47M | 108.86M | 102.37M | 113.91M | 132.20M | 94.03M | 84.11M | 94.83M | 94.79M | 111.72M | 110.53M | 119.00M | 29.82M | -15.31M | 75.59M |
|
Net Cash Flow
|
| | | | | 89.99M | 43.76M | 11.17M | -7.63M | 16.97M | 15.30M | 9.12M | -27.42M | -76.25M | 13.89M | 34.07M | -18.04M | -87.69M | 9.76M | -2.03M | 3.50M | -11.44M | 2.70M | 64.87M | -67.14M | 1.17M | 1.28M | 4.16M | -0.46M | -0.29M | -6.18M | 0.14M | 0.38M | 0.98M | -1.59M | 2.18M | -0.86M | 1.10M | 45.31M | 39.81M | -45.15M | 6.43M | -7.25M | -2.86M | 10.24M | -5.79M | -1.89M | -8.69M | -13.04M | 1.36M |