|
Net Income
|
73.96M | 77.76M | 60.98M | 57.76M | 65.56M | 64.86M | 73.89M | 76.64M | 79.61M | 87.09M | 63.64M | 80.01M | 63.60M | 68.86M | 52.77M | 65.12M | 39.06M |
|
Change in Interest Receivables
|
| 19.34M | 8.21M | -20.86M | 26.09M | 12.94M | -12.00M | 11.68M | -0.66M | 5.15M | 6.79M | -9.75M | 11.78M | -22.36M | -29.02M | -8.83M | -7.35M |
|
Cash from Operations
|
| -372.45M | -13.53M | 88.28M | 47.78M | 94.75M | 46.27M | 496.54M | 178.94M | 413.86M | 444.18M | -726.38M | -3.53M | 445.95M | 38.95M | 1,010.63M | -130.95M |
|
Amortizatization of Intangibles
|
| 26.38M | 12.24M | 11.22M | 10.13M | 8.12M | 8.78M | 9.86M | 13.45M | 17.25M | 15.85M | 18.56M | 13.64M | 20.15M | 20.32M | 40.28M | 23.08M |
|
Amortization of Deferred Charges
|
6.73M | 6.84M | 6.12M | 8.70M | 6.31M | 8.94M | 6.86M | 7.56M | 6.15M | 6.27M | 9.11M | 8.16M | 6.73M | 6.67M | 9.80M | 11.52M | 10.42M |
|
Change in Account Payables
|
| 0.40M | -2.96M | 1.47M | 0.69M | 1.35M | -2.63M | 2.78M | -0.20M | -2.46M | 2.42M | 1.06M | 3.41M | -10.95M | 2.41M | -0.28M | 2.78M |
|
Change in Accured Expenses
|
| 13.68M | 21.50M | 32.04M | 33.52M | 38.65M | -42.79M | 34.41M | -18.01M | 6.35M | -3.78M | 29.51M | -64.20M | 72.26M | -87.64M | 6.40M | -25.38M |
|
Other financing activities
|
| 2.20M | 2.58M | 4.07M | 7.52M | 1.30M | 2.48M | 2.27M | 0.72M | 7.23M | 17.63M | 2.57M | 3.10M | 10.22M | 3.85M | 19.35M | -3.67M |
|
Long-Term Debt Issuances
|
| 1,210.00M | 811.86M | 577.62M | 819.15M | 322.80M | 498.00M | 77.49M | 320.00M | 850.99M | 1,281.56M | 1,102.64M | 561.00M | 1,237.39M | 1,299.78M | 1,665.00M | 1,569.00M |
|
Long-Term Debt Repayments
|
| 1,070.00M | 800.00M | 519.00M | 625.39M | 276.50M | 420.00M | 439.00M | 278.19M | 870.20M | 1,457.36M | 580.22M | 285.24M | 1,476.39M | 1,167.95M | 2,616.10M | 1,281.30M |
|
Shares Issued
|
| | | | | | | | | | | | | | 3.07M | | |
|
Shares Repurchased
|
| 2.60M | | 10.02M | 12.60M | 15.94M | 22.09M | 11.97M | | | | | | | | | |
|
Dividends Paid - Common
|
| 110.33M | 110.12M | 122.32M | 122.09M | 133.90M | 145.33M | 152.36M | 155.90M | 159.79M | 167.59M | 156.29M | 167.79M | 163.89M | 169.93M | 194.19M | 199.31M |
|
Cash from Financing Activities
|
| 24.87M | -100.85M | -77.78M | 64.15M | -104.85M | -91.90M | -528.10M | -114.81M | -186.23M | -361.02M | 363.56M | 104.86M | -413.11M | -38.89M | -1164.65M | 92.06M |
|
Change in Cash
|
| -347.58M | -114.38M | 10.49M | 111.93M | -10.10M | -45.63M | -31.56M | 64.14M | 227.63M | 83.15M | -362.83M | 101.33M | 32.84M | 0.06M | -154.02M | -38.89M |
|
Free Cash Flow
|
| -372.45M | -13.53M | 88.28M | 47.78M | 94.75M | 46.27M | 496.54M | 178.94M | 413.86M | 444.18M | -726.38M | -3.53M | 445.95M | 38.95M | 1,010.63M | -130.95M |
|
Net Cash Flow
|
| -347.58M | -114.38M | 10.49M | 111.93M | -10.10M | -45.63M | -31.56M | 64.14M | 227.63M | 83.15M | -362.83M | 101.33M | 32.84M | 0.06M | -154.02M | -38.89M |