Is ATCO Ltd. (ACLTF) a Buy, Sell, or Hold?
ATCO Ltd.
OTC:ACLTF
$48.4 USD
$0 (0.0%)
- Volume
- 100
- Average Volume
- 20
- Market Capitalization
- $5.43B
- P/E Ratio
- 54.16
- Dividend Yield
- 2.68%
- Price Target
- $
- Year High
- $48.40
- Year Low
- $31.91
- Day High
- —
- Day Low
- —
- Payout Ratio
- $1.45
- Current Ratio
- $1.66
ACLTF Financial
| date | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| revenue | 4.94B | 4.74B | 4.98B | 4.29B | 3.94B | 4.71B | 4.89B | 4.54B | 4.04B | 4.13B |
| costOfRevenue | 1.84B | 1.71B | 1.86B | 1.57B | 1.35B | 1.73B | 1.96B | 1.69B | 1.26B | 1.75B |
| grossProfit | 3.11B | 3.03B | 3.12B | 2.72B | 2.59B | 2.98B | 2.93B | 2.85B | 2.78B | 2.38B |
| researchAndDevelopmentExpenses | - | - | - | - | - | - | - | - | - | - |
| generalAndAdministrativeExpenses | 738M | 644M | 599M | 573M | 531M | 538M | 599M | 514M | 581M | 750M |
| sellingAndMarketingExpenses | - | - | - | - | - | - | - | - | - | - |
| sellingGeneralAndAdministrativeExpenses | 738M | 644M | 599M | 573M | 531M | 538M | 599M | 514M | 581M | 750M |
| otherExpenses | 1.01B | 895M | -74M | -80M | -147M | -154M | -185M | -124M | -101M | -87M |
| operatingExpenses | 1.74B | 1.54B | 1.9B | 1.76B | 1.57B | 1.64B | 1.81B | 1.6B | 1.52B | 1.6B |
| costAndExpenses | 3.58B | 3.25B | 3.76B | 3.33B | 2.92B | 3.36B | 3.77B | 3.3B | 2.78B | 3.35B |
| netInterestIncome | -462M | -434M | -391M | -413M | -406M | -484M | -478M | -415M | -376M | -286M |
| interestIncome | 86M | 59M | 45M | 14M | 18M | 27M | 29M | 25M | 16M | 13M |
| interestExpense | 545M | 493M | 431M | 423M | 422M | 506M | 499M | 426M | 389M | 296M |
| depreciationAndAmortization | 811M | 811M | 717M | 672M | 660M | 637M | 685M | 638M | 619M | 756M |
| ebitda | 2.26B | 2.36B | 2.07B | 1.71B | 1.74B | 2.22B | 2.09B | 1.77B | 1.92B | 1.61B |
| ebit | 1.44B | 1.55B | 1.35B | 1.04B | 1.08B | 1.58B | 1.4B | 1.1B | 1.32B | 850M |
| nonOperatingIncomeExcludingInterest | -83M | -59M | -41M | 48.23M | -14M | -22M | -24M | -20M | -9M | -7M |
| operatingIncome | 1.36B | 1.5B | 1.31B | 1.04B | 1.07B | 1.56B | 1.38B | 1.03B | 1.31B | 843M |
| totalOtherIncomeExpensesNet | -462M | -434M | -391M | -423M | -407M | -484M | -478M | -417M | -380M | -289M |
| incomeBeforeTax | 900M | 1.06B | 921M | 617M | 663M | 1.07B | 902M | 625M | 933M | 554M |
| incomeTaxExpense | 189M | 242M | 214M | 148M | 166M | 66M | 231M | 163M | 258M | 198M |
| netIncomeFromContinuingOperations | 711M | 819M | 707M | 469M | 497M | 1.01B | 671M | 493M | 675M | 356M |
| netIncomeFromDiscontinuedOperations | - | - | - | - | - | - | - | - | - | - |
| otherAdjustmentsToNetIncome | - | - | - | - | - | - | - | - | - | - |
| netIncome | 430M | 432M | 370M | 246M | 252M | 513M | 328M | 219M | 340M | 154M |
| netIncomeDeductions | - | - | - | - | - | - | - | - | - | - |
| bottomLineNetIncome | 430M | 432M | 370M | 246M | 252M | 513M | 328M | 219M | 340M | 154M |
| eps | 3.83 | 3.82 | 3.25 | 2.15 | 2.2 | 4.49 | 2.87 | 1.92 | 2.97 | 1.34 |
| date | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| cashAndCashEquivalents | 364M | 272M | 1.03B | 1.07B | 1.06B | 1.06B | 627M | 446M | 566M | 800M |
| shortTermInvestments | 339M | 304M | - | - | - | - | - | - | - | - |
| cashAndShortTermInvestments | 703M | 576M | 1.03B | 1.07B | 1.06B | 1.06B | 627M | 446M | 566M | 800M |
| netReceivables | 1.03B | 867M | 928M | 823M | 721M | 720M | 734M | 710M | 664M | 633M |
| accountsReceivables | 999M | 855M | 928M | 823M | 721M | 720M | 693M | 710M | 615M | 624M |
| otherReceivables | 32M | 47M | 50M | 45M | - | - | - | - | 12M | 9M |
| inventory | 155M | 114M | 80M | 61M | 76M | 64M | 66M | 70M | 56M | 87M |
| prepaids | 121M | 61M | 51M | 117M | 47M | 40M | 113M | 48M | 57M | 52M |
| otherCurrentAssets | 256M | 180M | 262M | 129M | 92M | 73M | 492M | 939M | 62M | 39M |
| totalCurrentAssets | 2.14B | 1.84B | 2.36B | 2.22B | 2.04B | 2.04B | 2.1B | 2.28B | 1.38B | 1.61B |
| propertyPlantEquipmentNet | 21.92B | 20.97B | 19.61B | 18.88B | 18.42B | 17.95B | 17.86B | 17.34B | 16.94B | 16.23B |
| goodwill | 244M | 242M | 89M | 73M | 82M | 82M | 82M | 71M | 71M | 71M |
| intangibleAssets | 1.08B | 1.03B | 870M | 752M | 685M | 662M | 672M | 587M | 546M | 502M |
| goodwillAndIntangibleAssets | 1.32B | 1.27B | 959M | 825M | 767M | 744M | 754M | 658M | 617M | 573M |
| longTermInvestments | 771M | 724M | 737M | 673M | 646M | 655M | 731M | 245M | 239M | 194M |
| taxAssets | 91M | 75M | 64M | 54M | 85M | 83M | 85M | 65M | 67M | 82M |
| otherNonCurrentAssets | 472M | 482M | 405M | 353M | 239M | 231M | 1.81B | 1.19B | 476M | 365M |
| totalNonCurrentAssets | 24.58B | 23.52B | 21.78B | 20.78B | 20.16B | 19.67B | 21.25B | 19.5B | 18.34B | 17.44B |
| otherAssets | - | - | - | - | - | - | - | - | - | - |
| totalAssets | 26.72B | 25.36B | 24.14B | 23B | 22.2B | 21.7B | 23.34B | 21.78B | 19.72B | 19.06B |
| totalPayables | 1.06B | 961M | 1.16B | 852M | 695M | 675M | 921M | 894M | 694M | 847M |
| accountPayables | 1.06B | 961M | 1.16B | 852M | 695M | 675M | 921M | 894M | 694M | 847M |
| otherPayables | - | - | - | - | - | - | - | - | - | - |
| accruedExpenses | - | - | - | - | - | - | - | - | - | - |
| shortTermDebt | 357M | 531M | 110M | 561M | 202M | 174M | 683M | 37M | 229M | 21M |
| capitalLeaseObligationsCurrent | 23M | 17M | 16M | 14M | 16M | 15M | - | - | - | - |
| taxPayables | - | - | - | 12M | 37M | 12M | 51M | 17M | 16M | 17M |
| deferredRevenue | - | - | -1.16B | -852M | -695M | -675M | -921M | -894M | -694M | -847M |
| otherCurrentLiabilities | 113M | 107M | 239M | 159M | 161M | 46M | 144M | 103M | 66M | 96M |
| totalCurrentLiabilities | 1.56B | 1.62B | 1.53B | 1.59B | 1.07B | 910M | 1.75B | 1.03B | 989M | 964M |
| longTermDebt | 11.47B | 10.52B | 9.98B | 9.5B | 9.45B | 9.27B | 10.29B | 9.95B | 8.15B | 8.04B |
| capitalLeaseObligationsNonCurrent | 125M | 104M | 99M | 76M | 84M | 84M | - | - | - | - |
| deferredRevenueNonCurrent | 2.09B | 2.04B | 1.99B | 1.87B | 1.76B | 1.72B | 1.8B | 1.68B | 1.69B | 1.67B |
| deferredTaxLiabilitiesNonCurrent | 2.29B | 2.15B | 1.84B | 1.62B | 1.44B | 1.32B | 1.4B | 1.26B | 1.2B | 1.01B |
| otherNonCurrentLiabilities | 484M | 430M | 360M | 397M | 571M | 549M | 3.86B | 3.56B | 3.38B | 3.16B |
| totalNonCurrentLiabilities | 16.46B | 15.24B | 14.27B | 13.47B | 13.28B | 12.94B | 14.15B | 13.51B | 11.54B | 11.2B |
| otherLiabilities | - | - | - | - | - | - | - | - | - | - |
| capitalLeaseObligations | 148M | 121M | 115M | 90M | 100M | 99M | - | - | - | - |
| totalLiabilities | 18.01B | 16.86B | 15.8B | 15.06B | 14.35B | 13.84B | 15.9B | 14.55B | 12.52B | 12.16B |
| treasuryStock | - | - | - | - | - | - | - | - | - | - |
| preferredStock | - | - | - | - | - | - | - | - | - | - |
| commonStock | 191M | 187M | 179M | 180M | 178M | 173M | 169M | 167M | 167M | 165M |
| retainedEarnings | 4.42B | 4.22B | 4.09B | 3.96B | 3.88B | 3.83B | 3.54B | 3.42B | 3.34B | 3.13B |
| additionalPaidInCapital | 17M | 14M | 10M | 8M | 6M | 12M | 11M | 10M | 11M | 11M |
| date | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| netIncome | 711M | 432M | 707M | 469M | 497M | 1.01B | 671M | 462M | 675M | 356M |
| depreciationAndAmortization | 811M | 811M | 717M | 717M | 669M | 637M | 682M | 670M | 615M | 756M |
| deferredIncomeTax | 189M | 242M | 214M | 148M | 166M | 66M | 231M | 163M | 258M | 198M |
| stockBasedCompensation | - | 2M | 4M | 5M | -4M | 8M | 1M | -2M | 6M | -1M |
| changeInWorkingCapital | -108M | -193M | 147M | 4M | 39M | -205M | -95M | 34M | -45M | 91M |
| accountsReceivables | -100M | 44M | -120M | -114M | 28M | -116M | -858M | -630M | 5M | 47M |
| inventory | -32M | -34M | -9M | 12M | -2M | -5M | 6M | -11M | 25M | -26M |
| accountsPayables | - | -138M | 281M | 115M | 12M | -202M | 140M | 133M | -9M | 16M |
| otherWorkingCapital | 24M | -65M | -5M | -9M | 1M | 118M | 617M | 542M | -66M | 54M |
| otherNonCashItems | 594M | 671M | 532M | 559M | 430M | 314M | -269M | 2M | 287M | 279M |
| netCashProvidedByOperatingActivities | 2.2B | 1.96B | 2.4B | 1.86B | 1.84B | 1.54B | 999M | 1.33B | 1.79B | 1.68B |
| investmentsInPropertyPlantAndEquipment | -1.69B | -1.42B | -1.58B | -1.35B | -1.03B | -1.2B | -1.23B | -1.33B | -1.43B | -1.77B |
| acquisitionsNet | -44M | -698M | -41M | -111M | -9M | 889M | -555M | -18M | -57M | 4M |
| purchasesOfInvestments | -15M | -300M | -8M | -27M | -9M | -9M | -461M | -18M | -85M | -28M |
| salesMaturitiesOfInvestments | - | - | 156M | 173M | 97M | 83M | - | - | 5M | -105M |
| otherInvestingActivities | -48M | -164M | -20M | -72M | -112M | -50M | 145M | -51M | -131M | -192M |
| netCashProvidedByInvestingActivities | -1.8B | -2.58B | -1.5B | -1.38B | -1.06B | -289M | -1.64B | -1.3B | -1.61B | -1.85B |
| netDebtIssuance | 489M | 949M | -2M | 254M | 111M | -148M | 963M | 274M | 291M | 628M |
| longTermNetDebtIssuance | 489M | 949M | 204M | 254M | 111M | 27M | 798M | 319M | 291M | 628M |
| shortTermNetDebtIssuance | - | - | -206M | - | - | -175M | 165M | -45M | - | - |
| netStockIssuance | 3M | -56M | -23M | 84M | -5M | -2M | -2M | -1M | -15M | 368M |
| netCommonStockIssuance | 3M | -56M | -23M | -7M | -17M | -2M | -2M | -1M | -15M | -7M |
| commonStockIssuance | 3M | 11M | - | - | - | - | - | - | - | - |
| commonStockRepurchased | - | -67M | -23M | -7M | -17M | -2M | -2M | -1M | -15M | -7M |
| netPreferredStockIssuance | - | - | - | 91M | 12M | - | - | - | - | 375M |
| netDividendsPaid | -220M | -215M | -211M | -205M | -200M | -186M | -173M | -150M | -131M | -114M |
| commonDividendsPaid | -220M | -215M | -211M | -205M | -200M | -186M | -173M | -150M | -131M | -114M |
| preferredDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| otherFinancingActivities | -860M | -801M | -717M | -619M | -729M | -446M | 49M | -251M | -512M | -539M |
| netCashProvidedByFinancingActivities | -588M | -123M | -953M | -486M | -823M | -782M | 837M | -128M | -367M | 343M |
| date | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| revenue | 1.18B | 1.16B | 1.41B | 1.39B | 1.12B | 1.11B | 1.32B | 1.22B | 1.06B | 1.1B |
| costOfRevenue | 465M | 430M | 520M | 561M | 412M | 750M | 715M | 766M | 388M | 392M |
| grossProfit | 719M | 728M | 891M | 829M | 704M | 362M | 609M | 455M | 670M | 712M |
| researchAndDevelopmentExpenses | - | - | - | - | - | - | - | - | - | - |
| generalAndAdministrativeExpenses | 179M | 170M | 185M | 191M | 177M | 218M | 152M | 170M | 162M | 155M |
| sellingAndMarketingExpenses | - | - | - | - | - | -89M | 19M | 6M | - | - |
| sellingGeneralAndAdministrativeExpenses | 179M | 170M | 185M | 191M | 177M | 129M | 171M | 176M | 162M | 155M |
| otherExpenses | 229M | 279M | 240M | 278M | 230M | 258M | 22M | 20M | -18M | -21M |
| operatingExpenses | 408M | 449M | 425M | 469M | 407M | 476M | 193M | 196M | 369M | 451M |
| costAndExpenses | 873M | 879M | 945M | 1.03B | 819M | 875M | 908M | 962M | 757M | 843M |
| netInterestIncome | -123M | -117M | -119M | -121M | -116M | -112M | -113M | -113M | -111M | -107M |
| interestIncome | 12M | 17M | 17M | 21M | 21M | 23M | 21M | 17M | 14M | 16M |
| interestExpense | 135M | 134M | 136M | 139M | 137M | 135M | 134M | 136M | 125M | 123M |
| depreciationAndAmortization | 213M | 211M | 209M | 209M | 202M | 201M | 199M | 234M | 190M | 198M |
| ebitda | 536M | 507M | 692M | 587M | 520M | 461M | 613M | 493M | 526M | 496M |
| ebit | 323M | 296M | 483M | 378M | 318M | 260M | 489M | 388M | 336M | 298M |
| nonOperatingIncomeExcludingInterest | -12M | -17M | -17M | -18M | -21M | -23M | -21M | -10M | -14M | -16M |
| operatingIncome | 311M | 279M | 466M | 360M | 297M | 237M | 416M | 259M | 322M | 282M |
| totalOtherIncomeExpensesNet | -123M | -117M | -119M | -121M | -116M | -112M | -113M | -113M | -111M | -107M |
| incomeBeforeTax | 188M | 162M | 347M | 239M | 181M | 125M | 330M | 239M | 211M | 175M |
| incomeTaxExpense | 43M | 32M | 77M | 44M | 35M | 30M | 80M | 67M | 49M | 34M |
| netIncomeFromContinuingOperations | 145M | 130M | 270M | 195M | 146M | 95M | 275M | 198M | 162M | 141M |
| netIncomeFromDiscontinuedOperations | - | - | - | - | - | - | - | - | - | - |
| otherAdjustmentsToNetIncome | - | - | - | - | - | - | - | - | - | - |
| netIncome | 85M | 64M | 144M | 138M | 93M | 52M | 147M | 95M | 91M | 79M |
| netIncomeDeductions | - | - | - | - | - | - | - | - | - | - |
| bottomLineNetIncome | 85M | 64M | 144M | 138M | 93M | 52M | 147M | 95M | 91M | 79M |
| eps | 0.76 | 0.57 | 1.28 | 1.23 | 0.83 | 0.46 | 1.31 | 0.85 | 0.8 | 0.7 |
| date | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| cashAndCashEquivalents | 943M | 440M | 611M | 364M | 274M | 295M | 118M | 288M | 580M | 395M |
| shortTermInvestments | 350M | 345M | 346M | 339M | 329M | 320M | 314M | 304M | 293M | 291M |
| cashAndShortTermInvestments | 1.29B | 785M | 957M | 703M | 603M | 615M | 432M | 592M | 873M | 686M |
| netReceivables | 720M | 644M | 919M | 1.03B | 846M | 703M | 929M | 867M | 656M | 672M |
| accountsReceivables | 706M | 631M | 906M | 999M | 833M | 691M | 917M | 867M | 645M | 661M |
| otherReceivables | 14M | 13M | 13M | 32M | 13M | 12M | 12M | 47M | 11M | 11M |
| inventory | 199M | 191M | 162M | 155M | 163M | 140M | 125M | 114M | 109M | 104M |
| prepaids | - | 153M | 149M | 121M | 158M | 149M | 108M | 61M | 132M | 115M |
| otherCurrentAssets | 255M | 212M | 216M | 256M | 242M | 66M | 73M | 180M | 94M | 164M |
| totalCurrentAssets | 2.47B | 1.83B | 2.25B | 2.14B | 1.85B | 1.69B | 1.68B | 1.84B | 1.87B | 1.75B |
| propertyPlantEquipmentNet | 22.63B | 22.35B | 22.2B | 21.92B | 21.6B | 21.27B | 21.08B | 20.97B | 20.74B | 20.6B |
| goodwill | 244M | 244M | 244M | 244M | 242M | 242M | 242M | 242M | 237M | 237M |
| intangibleAssets | 1.12B | 1.1B | 1.08B | 1.08B | 1.06B | 1.05B | 1.04B | 1.03B | 989M | 966M |
| goodwillAndIntangibleAssets | 1.37B | 1.34B | 1.32B | 1.32B | 1.31B | 1.29B | 1.28B | 1.27B | 1.23B | 1.2B |
| longTermInvestments | 768M | 751M | 766M | 771M | 739M | 739M | 856M | 850M | 725M | 727M |
| taxAssets | 86M | 91M | 96M | 91M | 92M | 87M | 80M | 75M | 67M | 73M |
| otherNonCurrentAssets | 421M | 437M | 465M | 472M | 462M | 441M | 364M | 356M | 460M | 440M |
| totalNonCurrentAssets | 25.28B | 24.97B | 24.85B | 24.58B | 24.2B | 23.83B | 23.66B | 23.52B | 23.22B | 23.04B |
| otherAssets | - | - | - | - | - | - | - | - | - | - |
| totalAssets | 27.74B | 26.8B | 27.1B | 26.72B | 26.05B | 25.52B | 25.35B | 25.36B | 25.09B | 24.79B |
| totalPayables | 600.97M | 710M | 994M | 1.06B | 862M | 743M | 867M | 961M | 795M | 803M |
| accountPayables | 600.97M | 710M | 994M | 1.06B | 862M | 743M | 867M | 961M | 795M | 803M |
| otherPayables | - | - | - | - | - | - | - | - | - | - |
| accruedExpenses | - | - | - | - | - | - | - | - | - | - |
| shortTermDebt | 416M | 305M | 550M | 357M | 61M | 326M | 435M | 531M | 795M | 129M |
| capitalLeaseObligationsCurrent | 28M | 25M | 24M | 23M | 22M | 18M | 18M | 17M | 17M | 16M |
| taxPayables | - | - | - | - | - | - | - | - | - | - |
| deferredRevenue | - | - | - | - | - | - | - | - | -795M | -803M |
| otherCurrentLiabilities | 920M | 95M | 113M | 113M | 112M | 97M | 103M | 107M | 221M | 149M |
| totalCurrentLiabilities | 1.36B | 1.14B | 1.68B | 1.56B | 1.06B | 1.18B | 1.42B | 1.62B | 1.83B | 1.1B |
| longTermDebt | 12.36B | 11.73B | 11.48B | 11.47B | 11.43B | 10.88B | 10.52B | 10.52B | 10.28B | 10.59B |
| capitalLeaseObligationsNonCurrent | 143M | 135M | 137M | 125M | 137M | 105M | 108M | 104M | 103M | 104M |
| deferredRevenueNonCurrent | 2.14B | 2.12B | 2.1B | 2.09B | 2.08B | 2.07B | 2.05B | 2.04B | 2.05B | 2.04B |
| deferredTaxLiabilitiesNonCurrent | 2.4B | 2.36B | 2.33B | 2.29B | 2.26B | 2.22B | 2.19B | 2.15B | 2.11B | 2.08B |
| otherNonCurrentLiabilities | 473M | 469M | 530M | 484M | 494M | 449M | 425M | 430M | 351M | 396M |
| totalNonCurrentLiabilities | 17.52B | 16.82B | 16.57B | 16.46B | 16.41B | 15.73B | 15.29B | 15.24B | 14.9B | 15.2B |
| otherLiabilities | - | - | - | - | - | - | - | - | - | - |
| capitalLeaseObligations | 171M | 160M | 161M | 148M | 159M | 123M | 126M | 121M | 120M | 120M |
| totalLiabilities | 18.88B | 17.95B | 18.25B | 18.01B | 17.46B | 16.91B | 16.72B | 16.86B | 16.73B | 16.3B |
| treasuryStock | - | - | - | - | - | - | - | - | - | - |
| preferredStock | - | - | - | - | - | - | - | - | - | - |
| commonStock | 209M | 206M | 200M | 191M | 189M | 188M | 188M | 187M | 190M | 189M |
| retainedEarnings | 4.52B | 4.53B | 4.5B | 4.42B | 4.35B | 4.3B | 4.3B | 4.22B | 4.18B | 4.21B |
| additionalPaidInCapital | 17M | 17M | 17M | 17M | 16M | 15M | 14M | 14M | 8M | 11M |
| date | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| netIncome | 145M | 130M | 270M | 195M | 146M | 52M | 147M | 95M | 162M | 141M |
| depreciationAndAmortization | 213M | 211M | 209M | 209M | 202M | 201M | 199M | 234M | 190M | 198M |
| deferredIncomeTax | 43M | 32M | 77M | 44M | 35M | 30M | 80M | 196M | 49M | 34M |
| stockBasedCompensation | - | - | - | - | - | - | - | 2M | - | - |
| changeInWorkingCapital | 5M | -28M | 54M | -9M | -54M | 70M | -115M | 14M | 13M | -107M |
| accountsReceivables | - | - | - | - | - | - | - | 44M | - | - |
| inventory | - | - | - | - | - | - | - | -34M | - | - |
| accountsPayables | - | - | - | - | - | - | - | - | - | - |
| otherWorkingCapital | 5M | -28M | 54M | -9M | -54M | 70M | -115M | 142M | 13M | -107M |
| otherNonCashItems | 146M | 168M | 147M | 178M | 133M | 211M | 589M | 328M | 136M | 135M |
| netCashProvidedByOperatingActivities | 552M | 513M | 757M | 617M | 462M | 564M | 422M | 399M | 454M | 391M |
| investmentsInPropertyPlantAndEquipment | -418M | -398M | -433M | -600M | -437M | -335M | -345M | -442M | -373M | -398M |
| acquisitionsNet | -5M | -2M | -3M | -1M | -41M | -2M | - | 2M | -1M | -20M |
| purchasesOfInvestments | -3M | -6M | -4M | -3M | -4M | -4M | -4M | -4M | -3M | -294M |
| salesMaturitiesOfInvestments | - | - | - | - | - | - | - | - | -37M | 329M |
| otherInvestingActivities | -36M | -41M | 10M | 13M | -3M | -4M | -28M | 32M | 5M | -49M |
| netCashProvidedByInvestingActivities | -462M | -447M | -430M | -591M | -485M | -345M | -377M | -412M | -409M | -432M |
| netDebtIssuance | 920M | 247M | -16M | 76M | 547M | -20M | -114M | -67M | 364M | -83M |
| longTermNetDebtIssuance | 920M | 247M | -16M | 76M | 547M | -20M | -114M | -67M | 364M | -83M |
| shortTermNetDebtIssuance | - | - | - | - | - | - | - | - | - | - |
| netStockIssuance | -23M | 5M | 8M | 1M | 2M | - | - | -44M | 736.1K | 11M |
| netCommonStockIssuance | -23M | 5M | 8M | 1M | 2M | - | - | -44M | 736.1K | 11M |
| commonStockIssuance | - | 5M | 8M | 1M | 2M | - | - | - | 1M | 11M |
| commonStockRepurchased | -23M | - | - | - | - | - | - | -44M | 292M | - |
| netPreferredStockIssuance | - | - | - | - | - | - | - | - | - | - |
| netDividendsPaid | -57M | -56M | -57M | -55M | -55M | -55M | -55M | -53M | -54M | -53M |
| commonDividendsPaid | -57M | -56M | -57M | -55M | -55M | -55M | -55M | -53M | -54M | -53M |
| preferredDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| otherFinancingActivities | -221M | -213M | -218M | -220M | -231M | -207M | -202M | -346M | -174M | -184M |
| netCashProvidedByFinancingActivities | 619M | -17M | -283M | -198M | 263M | -282M | -239M | -276M | 136M | -288M |