| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
123.63 M |
146.01 M |
150.22 M |
148.32 M |
268.06 M |
| Depreciation & Depletion |
98.73 M |
95.21 M |
93.62 M |
85.82 M |
122.47 M |
| Amortization of Intangible Assets |
24.90 M |
50.80 M |
56.60 M |
62.50 M |
145.59 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
305.96 M |
360.41 M |
180.73 M |
-163.28 M |
-249.42 M |
| Funds from Operations |
988.48 M |
129.44 M |
-148.09 M |
388.80 M |
653.64 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
35.96 M |
86.34 M |
-436.64 M |
205.34 M |
-98.35 M |
| Incline (Decline) in Receivables |
-57.16 M |
-147.15 M |
9.14 M |
-39.70 M |
-87.28 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
-36.02 M |
-58.86 M |
-220.65 M |
-69.62 M |
-1.69 M |
| Incline (Decline) in Income Taxes Payable |
126.59 M |
204.47 M |
-275.34 M |
101.09 M |
-29.91 M |
| Incline (Decline) in Other Accruals |
-106.01 M |
70.11 M |
38.70 M |
-8.18 M |
38.28 M |
| Incline (Decline) in Other Assets or Liabilties |
108.56 M |
17.78 M |
11.51 M |
221.74 M |
-17.75 M |
| Net Cash Flow/Operating Activities |
1.02 B |
215.79 M |
-584.72 M |
594.14 M |
513.79 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
293.80 M |
24.87 M |
57.55 M |
210.14 M |
37.62 M |
| Incline (Decline) in Inventories |
5.09 M |
11.79 M |
54.38 M |
9.22 M |
10.18 M |
| Decrease in Investments |
15.08 M |
18.18 M |
5.98 M |
11.22 M |
162.28 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
— |
— |
— |
| Other Uses - Investing |
-387.26 M |
-1.27 B |
891.34 M |
287.09 M |
-36.56 M |
| Other Sources - Investing |
436.18 M |
1.34 B |
62.94 M |
37.01 M |
36.56 M |
| Net Cash Flow - Investing |
-5.56 M |
-1.15 B |
1.16 B |
688.50 M |
58.41 M |
| Proceeds from Stock Options |
71.59 M |
23.32 M |
25.70 M |
98.48 M |
136.10 M |
| Other Proceeds from Sale/Issues of Stock |
141.42 M |
0.00 |
0.00 |
0.00 |
136.10 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
106.19 M |
7.28 M |
188.80 M |
260.31 M |
530.02 M |
| Long Term Borrowings |
4.73 B |
599.38 M |
0.00 |
0.00 |
5.59 B |
| Incline or Decline in Short Term Borrowings |
64.36 M |
-1.54 B |
1.67 B |
0.00 |
0.00 |
| Reduction in Long Term Debt |
4.76 B |
0.00 |
500.00 M |
0.00 |
5.47 B |
| Cash Dividends Paid Total |
198.68 M |
183.63 M |
171.97 M |
160.03 M |
142.99 M |
| Common Dividends (Cash) |
198.68 M |
183.63 M |
171.97 M |
160.03 M |
142.99 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
16.28 M |
0.00 |
1.18 B |
45.64 M |
31.68 M |
| Other Uses - Financing |
16.28 M |
-447.78 M |
1.16 B |
18.83 M |
-36.23 M |
| Net Cash Flow - Financing |
-40.23 M |
-1.56 B |
1.99 B |
-303.04 M |
-427.92 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |