|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 84.26M | 81.66M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 22.63M | 22.34M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | -0.11M | 1.00M | -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 | 0.10M | -0.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 120.38M | 110.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 34.55M | 34.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.79M | -3.04M | 87.98M | 21.59M | 17.43M | -107.55M | -5.68M | -20.90M | 18.64M | -24.36M | -0.70M | 8.75M | -17.29M | 1.60M | -18.80M | 1.55M | 37.93M | -34.80M | -7.16M | 10.76M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.31M | 0.32M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -1.84M | -0.29M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -9.82M | -2.21M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 15.98M | -19.15M | 0.58M | 2.01M | 2.58M | 1.56M | -0.15M | 0.56M | 28.55M | 3.17M | -0.18M | 0.69M | -0.28M | 22.81M | -0.24M | 122.96M | 1.10M | 1.34M | 0.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 8.83M | 5.56M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -18.83M | -18.56M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -95.22M | -91.62M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.87M | 16.59M | 16.60M | 60.69M | -27.48M | 181.28M | 123.11M | 88.68M | -55.47M | 207.13M | -173.91M | 81.04M | 84.87M | 84.71M | 79.28M | 51.91M | -18.68M | 16.61M | 209.41M | 75.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 6.33M | 0.02M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 39.00M | 59.50M | 56.75M | 54.00M | 54.00M | 54.00M | 55.00M | 56.00M | 54.00M | 41.00M | 40.00M | 38.50M | 40.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 111.55M | 104.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 6.33M | 0.02M |