| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
465.40 M |
496.85 M |
433.55 M |
299.64 M |
238.40 M |
| Depreciation & Depletion |
88.40 M |
115.60 M |
97.70 M |
68.40 M |
58.20 M |
| Amortization of Intangible Assets |
377.00 M |
381.25 M |
335.85 M |
231.24 M |
180.20 M |
| Deferred Income Taxes and Investment Tax credity |
86.70 M |
111.88 M |
104.48 M |
111.54 M |
86.63 M |
| Deferred Income Taxes |
86.70 M |
111.88 M |
104.48 M |
111.54 M |
86.63 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
116.20 M |
-284.15 M |
44.47 M |
24.19 M |
6.62 M |
| Funds from Operations |
832.00 M |
741.09 M |
691.44 M |
561.93 M |
423.43 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-235.60 M |
-277.54 M |
-261.24 M |
-135.36 M |
80.93 M |
| Incline (Decline) in Receivables |
-31.00 M |
-169.91 M |
32.04 M |
-39.01 M |
-27.80 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-139.40 M |
31.90 M |
-117.21 M |
95.78 M |
36.48 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-65.20 M |
-139.52 M |
-176.07 M |
-192.12 M |
72.24 M |
| Net Cash Flow/Operating Activities |
596.40 M |
463.55 M |
494.71 M |
426.57 M |
504.36 M |
| Additions to Other Assets |
178.70 M |
229.47 M |
177.83 M |
159.10 M |
104.56 M |
| Net Assets from Acquisitions |
19.90 M |
1.73 B |
0.00 |
48.39 M |
423.17 M |
| Incline (Decline) in Inventories |
30.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
430.16 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
32.60 M |
515,000.00 |
110.95 M |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-95.72 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
95.72 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
273.10 M |
1.55 B |
189.24 M |
287.05 M |
600.67 M |
| Proceeds from Stock Options |
19.20 M |
57.70 M |
70.40 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-29.37 M |
-5.06 M |
420.80 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
236.10 M |
80.34 M |
160.45 M |
0.00 |
0.00 |
| Long Term Borrowings |
5.16 B |
4.30 B |
245.13 M |
2.80 B |
410.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
5.34 B |
3.03 B |
368.58 M |
711.04 M |
19.84 M |
| Cash Dividends Paid Total |
38.20 M |
38.67 M |
38.25 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
38.20 M |
38.67 M |
38.25 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
14.80 M |
47.51 M |
28.26 M |
0.00 |
0.00 |
| Other Uses - Financing |
-6.00 M |
47.51 M |
28.26 M |
-2.71 B |
-195.01 M |
| Net Cash Flow - Financing |
-438.40 M |
1.22 B |
-228.55 M |
-197.25 M |
195.15 M |
| Effect of Exchange rate on Cash |
-19.30 M |
1.50 M |
1.68 M |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |