| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
526.44 M |
539.90 M |
285.24 M |
281.12 M |
284.99 M |
| Depreciation & Depletion |
380.50 M |
400.30 M |
271.03 M |
272.23 M |
282.00 M |
| Amortization of Intangible Assets |
145.94 M |
139.60 M |
14.21 M |
8.89 M |
2.99 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 |
155.81 M |
191.97 M |
42.94 M |
325.62 M |
1.62 B |
| Funds from Operations |
519.83 M |
410.15 M |
280.63 M |
213.38 M |
2.14 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.83 M |
-59.80 M |
-4.88 M |
-4.91 M |
18.60 M |
| Incline (Decline) in Receivables |
-5.01 M |
3.97 M |
-13.07 M |
11.22 M |
20.56 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
-26.64 M |
-15.02 M |
-8.77 M |
| Incline (Decline) in Accounts Payable |
-2.56 M |
7.59 M |
4.77 M |
149,000.00 |
2.39 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-1.03 M |
3.17 M |
4.82 M |
-35.03 M |
-5.76 M |
| Incline (Decline) in Other Assets or Liabilties |
1.77 M |
-74.52 M |
25.25 M |
33.77 M |
10.18 M |
| Net Cash Flow/Operating Activities |
513.00 M |
350.36 M |
275.76 M |
208.47 M |
2.16 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
27.74 M |
494.35 M |
303.61 M |
147.26 M |
295.00 M |
| Incline (Decline) in Inventories |
0.00 |
755,000.00 |
6.35 M |
55.03 M |
502.02 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
517.50 M |
| Disposal of Fixed Assets |
1.86 M |
3.66 M |
2.28 M |
2.83 M |
3.24 M |
| Other Uses - Investing |
0.00 |
0.00 |
-5.66 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
5.66 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
476.61 M |
791.45 M |
426.84 M |
264.14 M |
319.20 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
8.44 M |
22.07 M |
8.62 M |
59.05 M |
31.65 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
44.68 M |
729.81 M |
518.03 M |
514.89 M |
59.36 M |
| Long Term Borrowings |
92.87 M |
725.00 M |
2.55 B |
1.90 B |
1.53 B |
| Incline or Decline in Short Term Borrowings |
295.00 M |
0.00 |
0.00 |
— |
— |
| Reduction in Long Term Debt |
6.78 M |
4.88 M |
1.31 B |
2.03 B |
1.66 B |
| Cash Dividends Paid Total |
19.88 M |
19.88 M |
19.88 M |
21.62 M |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
19.88 M |
19.88 M |
19.88 M |
21.62 M |
0.00 |
| Other Sources - Financing |
17.74 M |
0.00 |
0.00 |
— |
— |
| Other Uses - Financing |
17.74 M |
-70.28 M |
-34.11 M |
-134.54 M |
-444,000.00 |
| Net Cash Flow - Financing |
47.72 M |
-77.78 M |
678.91 M |
-445.22 M |
-1.69 B |
| Effect of Exchange rate on Cash |
-4.13 M |
1.40 M |
-523,000.00 |
-408,000.00 |
1.18 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |