| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
294.13 M |
305.10 M |
324.99 M |
234.77 M |
145.15 M |
| Depreciation & Depletion |
272.49 M |
150.58 M |
138.04 M |
120.43 M |
109.59 M |
| Amortization of Intangible Assets |
21.64 M |
154.52 M |
186.96 M |
114.35 M |
35.56 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 |
271.50 M |
0.00 |
0.00 |
0.00 |
37.06 M |
| Funds from Operations |
1.32 B |
955.31 M |
788.76 M |
668.20 M |
662.23 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-302.88 M |
-135.02 M |
-12.02 M |
-58.88 M |
33.52 M |
| Incline (Decline) in Receivables |
-16.14 M |
-151.32 M |
3.03 M |
-27.92 M |
36.44 M |
| Incline (Decline) in Inventories |
-43.82 M |
-61.97 M |
-46.26 M |
-3.69 M |
-27.95 M |
| Incline (Decline) in Accounts Payable |
73.22 M |
104.81 M |
1.84 M |
29.67 M |
41.93 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-7.16 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-316.14 M |
-26.55 M |
29.37 M |
-56.94 M |
-9.73 M |
| Net Cash Flow/Operating Activities |
1.01 B |
820.29 M |
776.73 M |
609.32 M |
695.75 M |
| Additions to Other Assets |
97.29 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
366.27 M |
0.00 |
0.00 |
0.00 |
2.74 B |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-94.95 M |
172.10 M |
93.98 M |
80.44 M |
37.86 M |
| Other Sources - Investing |
94.95 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
784.12 M |
435.00 M |
281.58 M |
190.18 M |
157.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
265,350.00 |
907.33 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
389.44 M |
0.00 |
0.00 |
0.00 |
1.44 B |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
555.54 M |
30.03 M |
77.19 M |
419.79 M |
353.09 M |
| Cash Dividends Paid Total |
85.21 M |
76.07 M |
65.71 M |
58.60 M |
47.67 M |
| Common Dividends (Cash) |
85.21 M |
76.07 M |
65.71 M |
58.60 M |
47.67 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
57.94 M |
3.69 M |
55.46 M |
83.77 M |
| Other Uses - Financing |
-14.79 M |
-53.28 M |
-136.48 M |
-108.82 M |
-86.77 M |
| Net Cash Flow - Financing |
-266.09 M |
-159.37 M |
-279.38 M |
-587.21 M |
-487.27 M |
| Effect of Exchange rate on Cash |
-48.51 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |