|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 11.04M | -11.04M | 0.03M | 0.01M | 9.39M | -7.83M | 0.81M | -0.79M | 8.98M | 2.48M | 2.91M | -1.90M | -0.88M | 0.91M | 0.65M | | 8.93M | -9.31M | 3.47M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | | | | | | | 4.97M | | | | 0.89M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.53M | 42.66M | -6.58M | 34.89M | 69.22M | 41.96M | 59.62M | 35.81M | 57.01M | 52.12M | 48.96M | 67.71M | 61.16M | 85.23M | 52.92M | 10.18M | 60.80M | 93.86M | 19.27M | 54.13M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.91M | 92.24M | 81.54M | 88.88M | 102.31M | 106.68M | 90.06M | 86.42M | 109.80M | 103.28M | 91.59M | 105.16M | 122.23M | 127.97M | 104.93M | 103.54M | 111.87M | 143.51M | 104.47M | 117.44M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.22M | 0.03M | -0.08M | -0.03M | -0.10M | -0.14M | -0.13M | -0.06M | -0.30M | -0.40M | -0.30M | 0.83M | -0.53M | -0.60M | -0.58M | -0.64M | -0.67M | -0.64M | -0.51M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.33M | 59.25M | 63.71M | 67.37M | 69.28M | 69.46M | 68.94M | 68.94M | 68.49M | 69.76M | 71.25M | 71.43M | 75.28M | 72.51M | 73.86M | 73.90M | 74.47M | 75.96M | 77.46M | 78.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 1.05M | 2.20M | 0.26M | -1.57M | 0.37M | 7.37M | -2.69M | -8.03M | 4.51M | 4.30M | -2.20M | -7.03M | -0.04M | 4.67M | 1.94M | -8.72M | -0.29M | 5.91M | -0.21M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.48M | 16.25M | -10.35M | -3.40M | 4.17M | 18.60M | -5.84M | -6.60M | 0.31M | 12.61M | -15.56M | 0.48M | 6.47M | 31.36M | -15.57M | -4.65M | -5.75M | 35.40M | -20.36M | 2.02M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | 0.65M | 4.73M | -1.08M | 1.49M | 0.47M | 2.38M | 3.29M | -0.30M | -2.18M | 2.07M | 1.56M | -0.92M | 2.18M | 9.12M | 4.15M | -5.88M | 0.62M | 4.16M | 3.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.88M | 380.51M | 636.35M | 144.60M | -151.66M | 421.71M | -303.00M | | 55.38M | 182.84M | 65.77M | 43.60M | -37.10M | 10.61M | 133.34M | 46.33M | 11.60M | -57.92M | 398.42M | 41.33M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.73M | 38.28M | 110.07M | 35.33M | 3.08M | 92.52M | 4.42M | 36.33M | 32.99M | 27.91M | 8.37M | | 75.71M | 22.01M | 28.76M | 63.83M | 8.76M | 5.73M | 85.92M | 29.57M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -122.52M | -400.97M | -617.44M | -148.80M | -186.11M | -62.41M | -50.20M | 9.83M | -35.44M | -207.55M | -87.19M | -76.26M | -171.35M | -142.91M | -340.54M | -24.93M | -64.70M | -147.23M | -260.44M | -92.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.72M | 5.01M | 0.00M | 2.12M | 3.02M | -5.14M | | | | | | 3.20M | 9.18M | -11.73M | 0.01M | 1.80M | 0.32M | 0.34M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | | | 375.00M | | 100.00M | | -100.00M | | | | 450.00M | -400.00M | 100.00M | 450.00M | | -375.00M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.00M | 1,110.00M | 778.00M | 675.00M | 376.00M | 276.00M | -39.00M | 209.00M | 128.00M | 478.00M | 352.00M | 264.00M | 641.00M | 284.00M | 787.00M | 489.00M | 576.00M | -192.00M | 668.00M | 230.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.67M | 308.50M | 335.17M | 55.13M | -0.33M | -0.11M | 0.06M | -0.08M | 8.61M | 61.08M | -0.13M | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.04M | 59.85M | 63.51M | 66.21M | 65.41M | 65.41M | 66.43M | 63.90M | 65.99M | 66.69M | 68.18M | 68.65M | 67.37M | 67.40M | 68.81M | 70.96M | 69.53M | 69.55M | 70.97M | 24.27M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.80M | 336.38M | 512.92M | 74.73M | 61.65M | -45.66M | -27.52M | -104.87M | -78.00M | 101.76M | 5.45M | -37.68M | 70.55M | 51.57M | 201.86M | -67.95M | -59.37M | -13.70M | 238.43M | -87.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80M | 27.66M | -22.98M | 14.81M | -22.16M | -1.40M | 12.34M | -8.62M | -3.64M | -2.50M | 9.84M | -8.78M | 21.43M | 36.62M | -33.75M | 10.66M | -12.21M | -17.42M | 82.45M | -61.73M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.97M | -288.27M | -554.81M | -55.72M | 253.97M | -315.03M | 393.06M | 86.42M | 54.42M | -79.56M | 25.82M | 61.56M | 159.34M | 117.36M | -28.41M | 57.22M | 100.27M | 201.44M | -293.95M | 76.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80M | 27.66M | -22.98M | 14.81M | -22.16M | -1.40M | 12.34M | -8.62M | -3.64M | -2.50M | 9.84M | -8.78M | 21.43M | 36.62M | -33.75M | 10.66M | -12.21M | -17.42M | 82.45M | -61.73M |