|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.23M | | 11.54M | -6.70M | 2.68M | 2.65M | | 5.67M | 4.45M | -4.80M | 1.23M | 6.12M | -7.34M | 14.93M | 4.25M | -2.13M | -2.12M | | 4.50M | 4.94M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.22M | 33.77M | 28.03M | 35.19M | 45.79M | 34.19M | 38.80M | 48.56M | 53.26M | 39.05M | 47.04M | 64.33M | 69.99M | 51.33M | 61.43M | 60.63M | 79.53M | 70.27M | 61.93M | 74.92M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | 2.57M | 3.11M | 3.50M | 4.20M | 5.46M | 3.54M | 3.65M | 3.50M | 3.24M | 3.35M | 4.46M | 4.61M | 4.87M | 5.01M | 5.33M | 5.92M | 13.03M | 5.34M | 5.42M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.30M | 0.30M | 0.31M | 0.38M | 0.38M | 0.38M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.37M | 0.61M | 0.85M | 0.85M | 0.85M | 0.85M | 0.93M | 0.95M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.64M | 13.71M | 14.98M | 15.29M | 16.96M | 18.54M | 18.16M | 18.23M | 18.25M | 18.58M | 20.94M | 23.01M | 24.06M | 25.91M | 26.93M | 28.02M | 28.38M | 38.25M | 29.49M | 29.15M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.16M | 5.56M | -1.48M | 2.05M | 7.23M | -0.74M | 3.60M | 5.87M | 5.24M | -7.57M | 0.58M | 8.64M | 10.86M | -8.19M | 3.86M | 1.05M | 12.89M | -7.50M | 3.34M | 4.15M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.91M | -273.75M | 68.05M | -37.71M | 20.48M | 15.78M | 13.86M | 13.03M | 2.55M | -2.53M | 18.66M | 450.28M | -360.79M | 18.28M | | 28.92M | 575.30M | -540.81M | 10.63M | 173.85M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 31.49M | | | | 55.31M | | 24.59M | | 48.49M | 10.17M | | | 61.73M | 24.05M | 111.61M | 98.43M | 140.54M | 54.37M | 29.54M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.53M | -306.49M | -96.84M | -122.22M | -94.75M | -23.86M | -387.37M | -19.12M | -73.15M | -90.75M | -48.58M | -498.54M | -58.32M | -310.03M | -23.83M | -38.25M | -409.68M | 19.37M | -73.66M | -186.37M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73M | 1.17M | 0.36M | 0.49M | 0.64M | | | 0.08M | | | | | 5.80M | | | | | | 1.85M | 0.15M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 30.00M | | 12.00M | 140.00M | 56.00M | 29.00M | 20.00M | | 33.00M | | | | 28.00M | 50.00M | | 310.00M | 62.50M | 15.00M | 30.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.30M | 307.58M | | 2.06M | 28.50M | 47.91M | 366.50M | 50.66M | 95.75M | 158.44M | 538.27M | -0.00M | 204.46M | | 237.42M | | | 43.59M | 134.98M | 132.45M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.43M | 24.24M | 25.62M | 25.68M | 25.69M | 30.43M | 30.75M | 33.17M | 33.50M | 38.42M | 39.05M | 43.52M | 43.53M | 48.87M | 48.87M | 50.62M | 50.63M | 53.77M | 54.13M | 55.29M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.31M | 403.82M | -26.47M | -12.16M | 49.62M | 6.75M | 334.14M | 16.93M | 60.08M | 117.71M | 495.76M | -43.79M | 49.81M | 33.13M | 101.17M | -50.68M | 228.08M | -90.81M | 74.71M | 75.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.99M | 131.10M | -95.28M | -99.19M | 0.66M | 17.09M | -14.42M | 46.36M | 40.20M | 66.01M | 494.21M | -478.00M | 61.48M | -225.58M | 138.77M | -28.29M | -102.07M | -1.17M | 62.97M | -36.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -269.69M | 307.52M | -40.02M | 72.90M | 25.31M | 18.41M | 24.94M | 35.53M | 50.71M | 41.58M | 28.38M | -385.95M | 430.78M | 33.05M | 61.43M | 31.71M | -495.77M | 611.08M | 51.30M | -98.93M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.99M | 131.10M | -95.28M | -99.19M | 0.66M | 17.09M | -14.42M | 46.36M | 40.20M | 66.01M | 494.21M | -478.00M | 61.48M | -225.58M | 138.77M | -28.29M | -102.07M | -1.17M | 62.97M | -36.40M |