| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
146.24 M |
137.10 M |
159.54 M |
280.83 M |
156.65 M |
| Depreciation & Depletion |
76.80 M |
59.53 M |
48.78 M |
50.44 M |
31.56 M |
| Amortization of Intangible Assets |
69.44 M |
77.57 M |
110.77 M |
230.39 M |
125.09 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 |
3.19 B |
60.49 M |
90.68 M |
28.12 M |
187.81 M |
| Funds from Operations |
606.29 M |
491.87 M |
484.50 M |
605.89 M |
502.64 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-85.61 M |
220.20 M |
132.94 M |
244.01 M |
300.21 M |
| Incline (Decline) in Receivables |
32.21 M |
-44.36 M |
-32.15 M |
-21.83 M |
10.90 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-21.04 M |
152.77 M |
123.10 M |
241.57 M |
225.68 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-96.77 M |
111.79 M |
41.98 M |
24.27 M |
63.62 M |
| Net Cash Flow/Operating Activities |
520.69 M |
712.07 M |
617.44 M |
849.90 M |
802.85 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
538.44 M |
59.62 M |
32.52 M |
0.00 |
261.39 M |
| Incline (Decline) in Inventories |
92.92 M |
33.23 M |
1.51 M |
432,000.00 |
67.46 M |
| Decrease in Investments |
1.16 M |
0.00 |
13.16 M |
1.00 M |
722.65 M |
| Disposal of Fixed Assets |
1.62 M |
0.00 |
0.00 |
10.55 M |
0.00 |
| Other Uses - Investing |
71.15 M |
0.00 |
0.00 |
760.14 M |
85,000.00 |
| Other Sources - Investing |
64.39 M |
0.00 |
0.00 |
— |
— |
| Net Cash Flow - Investing |
859.56 M |
179.51 M |
113.50 M |
801.34 M |
-340.31 M |
| Proceeds from Stock Options |
6.35 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
55.04 M |
35.26 M |
29.06 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
12.86 M |
1.40 B |
295.69 M |
0.00 |
0.00 |
| Long Term Borrowings |
1.13 B |
755.00 M |
495.35 M |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
230.74 M |
0.00 |
| Reduction in Long Term Debt |
675.00 M |
170.00 M |
230.00 M |
0.00 |
0.00 |
| 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 |
14.94 M |
95.70 M |
5.90 M |
8.69 M |
80.32 M |
| Other Uses - Financing |
13.96 M |
-32.84 M |
4.86 M |
-153.29 M |
-1.16 B |
| Net Cash Flow - Financing |
464.80 M |
-789.98 M |
9.77 M |
106.51 M |
-1.16 B |
| Effect of Exchange rate on Cash |
-77.90 M |
21.53 M |
42.15 M |
689,000.00 |
-13.77 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |