|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.93M | 50.71M | 81.37M | 74.17M | 88.42M | 58.98M | 90.17M | 98.70M | 106.79M | 112.41M | 94.37M | 106.67M | 97.90M | 53.83M | 96.46M | 100.53M | 96.84M | 115.88M | 93.95M | 97.92M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.78M | 7.31M | 1.63M | 4.62M | 0.97M | 1.09M | 2.64M | 0.03M | 1.00M | 2.31M | 1.20M | 0.94M | 0.76M | 3.72M | 1.51M | 4.54M | 7.20M | 15.36M | 10.68M | 8.07M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.39M | 115.28M | 164.34M | 110.97M | 189.96M | 113.08M | 180.82M | 118.47M | 191.52M | 121.60M | 190.72M | 120.48M | 206.63M | 117.68M | 203.28M | 119.42M | 218.26M | 126.17M | 187.03M | 141.55M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.41M | 0.41M | 0.42M | 0.42M | 0.43M | 0.43M | 0.44M | 0.55M | 0.66M | 0.66M | 0.72M | 0.77M | 0.78M | 0.79M | 0.80M | 0.95M | 0.98M | 0.97M | 0.98M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | 0.58M | 1.17M | 1.18M | -0.58M | 0.60M | 0.61M | 1.79M | 1.25M | 1.29M | 1.30M | 1.79M | -1.40M | 4.30M | 0.46M | 2.48M | -1.53M | 0.28M | 1.75M | 1.78M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.98M | 53.39M | 52.68M | 57.44M | 56.39M | 57.32M | 59.15M | 59.88M | 59.52M | 60.08M | 60.62M | 62.50M | 63.37M | 63.19M | 64.62M | 68.35M | 67.25M | 68.22M | 70.80M | 71.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.49M | 1.03M | -0.34M | -0.20M | -0.72M | 0.91M | -0.34M | -0.21M | -0.10M | 1.51M | -0.08M | -1.02M | -0.33M | 0.75M | 0.60M | -1.08M | -0.23M | 1.20M | 0.34M | -0.93M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.09M | 1.96M | -12.59M | 10.00M | 0.89M | 10.13M | -5.48M | 0.52M | 3.12M | 3.95M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.61M | -31.12M | 34.10M | -34.84M | 1.39M | -1.86M | -4.67M | 5.62M | 1.52M | 8.07M | -7.15M | 7.21M | 1.29M | 5.23M | -7.39M | 8.38M | 49.24M | -46.76M | 31.76M | -42.06M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.05M | 0.02M | -0.07M | 0.06M | -0.07M | 0.02M | -0.07M | -0.06M | 0.04M | 0.26M | -0.05M | -0.07M | -0.06M | -0.03M | -0.06M | | 0.24M | 0.16M | 0.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 547.06M | 209.48M | 147.98M | 218.73M | 266.68M | 153.73M | 174.01M | 196.98M | 271.07M | 116.41M | 108.58M | 126.16M | 221.72M | 231.51M | 222.40M | 288.51M | 194.66M | 142.27M | 287.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.54M | 51.25M | 20.32M | 8.89M | 21.72M | 16.04M | 12.14M | 28.31M | 49.09M | 26.79M | 18.94M | 67.33M | 20.50M | 43.07M | 15.94M | 51.26M | 41.47M | 82.50M | 36.26M | 37.58M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.20M | 0.11M | 0.11M | 0.11M | 0.21M | 0.12M | 0.12M | 0.12M | 0.22M | 0.13M | 0.13M | 0.46M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -216.92M | -48.02M | -189.64M | -139.81M | -197.35M | -250.82M | -142.35M | -145.76M | -148.16M | -244.39M | -97.73M | -41.62M | -105.67M | -179.32M | -215.30M | -171.67M | -247.88M | -113.22M | -106.36M | -250.34M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | 350.00M | | 126.00M | 170.50M | -296.50M | 175.20M | 338.30M | -25.12M | 418.32M | 152.00M | 198.00M | | | 133.20M | 200.00M | -122.09M | 248.79M | 300.00M | 494.50M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.73M | 0.75M | 32.30M | 98.36M | 122.56M | 17.19M | 13.57M | 0.76M | 0.80M | 21.69M | 12.69M | 178.24M | 0.65M | 0.66M | 10.06M | 0.65M | 2.17M | 0.70M | 73.38M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.73M | 367.29M | 92.75M | 92.88M | 97.01M | 380.26M | 99.40M | 99.75M | 102.65M | 102.67M | 102.68M | 103.16M | 106.08M | 108.32M | 108.33M | 108.57M | 112.81M | 113.49M | 113.50M | 113.62M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.49M | -439.46M | -92.28M | -21.61M | 7.38M | 141.24M | -39.93M | 27.22M | 49.65M | 29.68M | -97.01M | -63.19M | 60.74M | -107.81M | 8.48M | 53.47M | 181.56M | -165.82M | -81.09M | 107.62M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.97M | -372.20M | -117.59M | -50.45M | -0.01M | 3.50M | -1.45M | -0.07M | 93.01M | -93.11M | -4.03M | 15.67M | 161.71M | -169.45M | -3.54M | 1.22M | 151.94M | -152.87M | -0.42M | -1.17M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.51M | -431.78M | -45.15M | -37.00M | -28.77M | -153.60M | 27.10M | -55.54M | -5.46M | -149.47M | 74.31M | 11.90M | 80.47M | -104.05M | -28.23M | -102.98M | -70.25M | -68.49M | 44.76M | -145.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.97M | -372.20M | -117.59M | -50.45M | -0.01M | 3.50M | -1.45M | -0.07M | 93.01M | -93.11M | -4.03M | 15.67M | 161.71M | -169.45M | -3.54M | 1.22M | 151.94M | -152.87M | -0.42M | -1.17M |