| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.27 B |
1.29 B |
1.16 B |
1.19 B |
1.15 B |
| Depreciation & Depletion |
778.40 M |
811.90 M |
731.20 M |
751.90 M |
742.30 M |
| Amortization of Intangible Assets |
491.60 M |
474.50 M |
430.80 M |
435.60 M |
403.20 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 |
231.00 M |
62.70 M |
-14.30 M |
139.30 M |
113.20 M |
| Funds from Operations |
2.86 B |
1.83 B |
1.34 B |
1.93 B |
1.95 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-876.90 M |
-485.50 M |
241.40 M |
-376.00 M |
-6.30 M |
| Incline (Decline) in Receivables |
224.00 M |
-216.70 M |
-238.90 M |
-261.50 M |
-295.70 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-322.50 M |
-110.20 M |
395.10 M |
-49.90 M |
445.40 M |
| Incline (Decline) in Income Taxes Payable |
-820.10 M |
130.30 M |
70.90 M |
72.60 M |
40.00 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
41.70 M |
-288.90 M |
14.30 M |
-137.20 M |
-196.00 M |
| Net Cash Flow/Operating Activities |
1.99 B |
1.34 B |
1.58 B |
1.55 B |
1.94 B |
| Additions to Other Assets |
328.20 M |
337.00 M |
266.90 M |
393.60 M |
205.10 M |
| Net Assets from Acquisitions |
100.30 M |
1.59 B |
134.30 M |
44.10 M |
20.50 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 |
0.00 |
2.80 M |
500,000.00 |
819.10 M |
| Other Uses - Investing |
-89.20 M |
-86.00 M |
-211.60 M |
-140.10 M |
333.70 M |
| Other Sources - Investing |
89.20 M |
86.00 M |
211.60 M |
140.10 M |
82.80 M |
| Net Cash Flow - Investing |
1.04 B |
2.72 B |
872.70 M |
1.12 B |
595.40 M |
| Proceeds from Stock Options |
12.70 M |
86.00 M |
94.80 M |
101.10 M |
107.80 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
3.80 M |
1.01 B |
1.00 B |
227.70 M |
0.00 |
| Long Term Borrowings |
0.00 |
3.10 B |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
1.53 B |
242.90 M |
-21.50 M |
-22.40 M |
22.10 M |
| Reduction in Long Term Debt |
795.60 M |
1.44 B |
40.80 M |
8.50 M |
1.03 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 |
1.30 M |
22.50 M |
12.10 M |
6.80 M |
2.10 M |
| Other Uses - Financing |
700,000.00 |
22.50 M |
12.00 M |
6.80 M |
2.10 M |
| Net Cash Flow - Financing |
742.10 M |
997.90 M |
-955.50 M |
-150.70 M |
-900.60 M |
| Effect of Exchange rate on Cash |
-92.10 M |
26.70 M |
9.00 M |
3.80 M |
2.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |