| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
405.33 M |
522.93 M |
528.05 M |
411.25 M |
329.45 M |
| Depreciation & Depletion |
262.23 M |
354.83 M |
354.05 M |
275.25 M |
231.65 M |
| Amortization of Intangible Assets |
143.10 M |
168.10 M |
174.00 M |
136.00 M |
97.80 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-31.47 M |
56.14 M |
79.46 M |
156.35 M |
253.48 M |
| Funds from Operations |
813.62 M |
656.63 M |
652.53 M |
410.74 M |
251.25 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-40.36 M |
36.05 M |
-31.80 M |
-13.54 M |
-34.55 M |
| Incline (Decline) in Receivables |
-13.55 M |
-13.42 M |
-182,000.00 |
7.57 M |
1.34 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
-27.37 M |
-7.24 M |
-10.62 M |
-35.12 M |
-3.25 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-5.07 M |
-7.62 M |
3.84 M |
-5.64 M |
-20.27 M |
| Incline (Decline) in Other Assets or Liabilties |
5.63 M |
64.32 M |
-24.84 M |
19.65 M |
-12.37 M |
| Net Cash Flow/Operating Activities |
773.26 M |
692.68 M |
620.74 M |
397.20 M |
216.70 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
42.82 M |
43.96 M |
37.28 M |
-1.95 M |
37.35 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
22.16 M |
35.39 M |
6.88 M |
31.99 M |
| Other Uses - Investing |
-11.36 M |
10.00 M |
120,000.00 |
725,000.00 |
-2.33 M |
| Other Sources - Investing |
11.36 M |
0.00 |
0.00 |
0.00 |
2.78 M |
| Net Cash Flow - Investing |
274.94 M |
186.18 M |
129.11 M |
80.53 M |
45.22 M |
| Proceeds from Stock Options |
82.93 M |
124.09 M |
40.94 M |
65.36 M |
40.56 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
714.66 M |
1.64 B |
306.86 M |
68.93 M |
0.00 |
| Long Term Borrowings |
575.00 M |
4.43 B |
242.00 M |
1.54 B |
1.77 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
327.45 M |
3.61 B |
295.76 M |
1.95 B |
2.00 B |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
170.04 M |
| Other Uses - Financing |
-3.99 M |
-49.09 M |
-3.39 M |
-9.51 M |
128.95 M |
| Net Cash Flow - Financing |
-388.17 M |
-754.64 M |
-323.06 M |
-419.53 M |
-61.39 M |
| Effect of Exchange rate on Cash |
-192,000.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |