|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.07M | 90.57M | 47.10M | 38.16M | 58.36M | 112.89M | 82.17M | 97.94M | 98.28M | 103.07M | 113.14M | 94.86M | 94.19M | 100.95M | 101.89M | 88.75M | 82.43M | 82.42M | 77.72M | 82.75M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.02M | 2.02M | 2.19M | 2.31M | 2.30M | 2.28M | 2.54M | 2.45M | 2.54M | 2.56M | 2.83M | 2.86M | 2.90M | 2.90M | 3.21M | 2.50M | 2.89M | 2.94M | 3.28M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.16M | | | | 0.16M | | | | 0.16M | | | | 0.15M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.04M | 0.03M | 1.04M | 0.30M | 0.04M | 0.02M | 0.64M | 0.14M | 0.03M | 0.01M | 0.84M | 1.49M | 1.13M | -2.41M | 1.02M | 0.99M | 1.06M | 0.19M | 2.17M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | | 1.64M | | | | 1.97M | | | | 2.05M | | | | 2.20M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.18M | 125.58M | 106.25M | 130.74M | 153.57M | 162.19M | 144.97M | 136.71M | 162.38M | 169.76M | 142.30M | 150.15M | 170.86M | 145.40M | 164.67M | 146.32M | 157.48M | 168.22M | 136.49M | 148.84M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.01M | 0.99M | 1.04M | 1.22M | 1.22M | 1.26M | 1.27M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.15M | 56.88M | 73.34M | 83.51M | 80.00M | 80.54M | 70.44M | 51.37M | 51.40M | 51.02M | 51.60M | 51.75M | 51.03M | 51.21M | 49.71M | 60.38M | 66.49M | 66.69M | 62.12M | 62.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.07M | 16.01M | -4.53M | 1.35M | 17.25M | 7.38M | -24.45M | -10.91M | 25.01M | -12.70M | -1.31M | -0.23M | 26.04M | -3.90M | 2.12M | -12.40M | 14.97M | -0.50M | -1.32M | 1.12M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.22M | -4.90M | 2.21M | -4.08M | 4.58M | -4.74M | 0.75M | 3.32M | 15.57M | -8.84M | 0.09M | -0.06M | 6.13M | 6.66M | -5.26M | -4.07M | 15.72M | -4.73M | -0.85M | -5.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.94M | 86.09M | 7.79M | 176.90M | 71.39M | | 11.15M | 16.57M | 3.92M | 15.88M | 20.15M | | 12.99M | -3.18M | 8.02M | 443.12M | -425.62M | 425.62M | 10.39M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.68M | 43.19M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.44M | -41.98M | -1722.72M | -9.09M | -40.99M | 18.85M | -17.55M | -25.56M | -21.89M | -11.08M | -35.29M | -34.22M | -20.34M | -18.30M | -101.10M | -467.33M | -24.06M | -21.56M | -58.37M | -21.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | | | | | | | | | 0.30M | 0.31M | | | 0.06M | | | | | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.50M | -29.76M | 1,569.72M | -124.50M | -114.94M | -180.95M | -126.70M | -111.29M | -138.12M | -159.92M | -108.69M | -116.53M | -150.86M | -89.01M | -31.26M | 259.10M | -134.84M | -46.24M | -182.65M | -127.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.80M | 69.31M | 273.70M | 96.82M | 96.82M | 96.87M | 0.06M | 110.52M | 110.58M | 110.61M | -331.29M | 115.36M | 115.39M | 115.79M | -345.48M | 119.11M | 119.11M | 119.10M | -356.64M | 121.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 53.84M | -46.75M | -2.85M | -2.36M | 0.10M | 0.72M | -0.14M | 2.36M | -1.25M | -1.68M | -0.60M | -0.34M | 38.09M | 32.31M | -61.91M | -1.42M | 100.42M | -104.52M | -0.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.18M | 91.64M | 20.15M | 122.95M | -23.33M | 90.80M | 144.97M | 125.56M | 145.81M | 165.83M | 126.42M | 130.00M | 170.86M | 132.41M | 167.84M | 138.30M | -285.64M | 593.84M | -289.13M | 138.44M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 53.84M | -46.75M | -2.85M | -2.36M | 0.10M | 0.72M | -0.14M | 2.36M | -1.25M | -1.68M | -0.60M | -0.34M | 38.09M | 32.31M | -61.91M | -1.42M | 100.42M | -104.52M | -0.76M |