|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.99M | 9.68M | 42.19M | 17.73M | 53.95M | 48.37M | -47.10M | -22.07M | 15.42M | 23.48M | 17.52M | 60.30M | 75.58M | 89.71M | 197.87M | 100.55M | 120.27M | 116.36M | 214.22M | 101.69M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.03M | | | | 0.02M | | | | 0.22M | | | | 0.05M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.57M | -48.23M | 0.21M | 0.39M | 6.79M | 41.90M | -49.57M | 0.53M | 2.37M | -24.76M | 22.46M | 0.04M | 14.23M | 0.66M | -21.75M | -0.02M | 9.11M | 4.13M | 13.98M | 45.64M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.01M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.10M | 188.27M | 144.87M | 20.51M | 194.77M | 128.26M | 136.84M | 150.20M | 182.82M | 178.88M | 224.43M | 157.65M | 165.31M | 183.60M | 185.90M | 171.02M | 257.06M | 280.78M | 231.50M | 144.48M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.20M | 1.77M | 7.65M | 111.78M | -102.26M | 513.16M | 109.78M | 92.95M | 29.58M | -108.55M | -0.72M | 4.25M | 5.93M | 115.88M | 139.80M | 8.45M | 219.38M | 111.43M | 206.78M | 14.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 4.82M | 0.01M | 2.75M | 3.53M | 2.22M | 8.49M | 2.16M | 1.65M | 2.76M | 9.30M | 2.21M | 0.75M | 1.16M | 1.04M | 0.12M | 3.71M | 1.68M | 10.09M | 0.25M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.63M | 241.91M | 484.91M | 586.86M | 388.79M | 414.55M | 98.16M | 373.49M | 359.28M | 503.24M | 364.87M | 383.28M | 332.67M | 524.82M | 302.49M | 351.61M | 295.36M | 198.92M | 257.55M | 192.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.97M | -214.40M | -301.74M | -124.67M | -431.92M | -307.98M | -40.33M | 3.03M | 66.96M | -8.99M | -84.23M | -0.55M | -75.44M | -43.01M | -109.63M | -66.11M | -306.55M | -146.55M | -132.63M | -82.83M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 0.41M | 0.81M | 0.73M | 0.23M | 0.11M | | | 0.07M | | | | 19.53M | | | | 18.54M | 0.17M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.27M | -47.89M | 143.46M | 91.74M | 87.22M | 122.50M | -32.38M | -181.69M | -209.87M | -159.00M | -117.25M | -125.39M | -128.09M | -104.75M | -26.52M | -153.30M | -81.15M | -138.03M | -20.73M | -118.48M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.85M | -74.02M | -13.41M | -12.42M | -149.93M | -57.22M | 64.13M | -28.46M | 39.91M | 10.90M | 22.95M | 31.70M | -38.22M | 35.85M | 49.75M | -48.39M | -130.64M | -3.80M | 78.14M | -56.83M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.30M | 186.49M | 137.21M | -91.27M | 297.03M | -384.90M | 27.06M | 57.25M | 153.24M | 287.44M | 225.15M | 153.40M | 159.38M | 67.73M | 46.10M | 162.57M | 37.68M | 169.34M | 24.73M | 130.43M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.85M | -74.02M | -13.41M | -12.42M | -149.93M | -57.22M | 64.13M | -28.46M | 39.91M | 10.90M | 22.95M | 31.70M | -38.22M | 35.85M | 49.75M | -48.39M | -130.64M | -3.80M | 78.14M | -56.83M |