| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
463.11 M |
323.62 M |
85.15 M |
66.65 M |
65.78 M |
| Depreciation & Depletion |
54.83 M |
46.12 M |
13.02 M |
9.31 M |
15.95 M |
| Amortization of Intangible Assets |
408.28 M |
277.50 M |
72.13 M |
57.34 M |
49.83 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
194.32 M |
153.77 M |
74.13 M |
31.84 M |
3.37 M |
| Funds from Operations |
712.95 M |
154.53 M |
269.98 M |
240.27 M |
-21.04 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-21.14 M |
613.78 M |
122.07 M |
166.04 M |
269.63 M |
| Incline (Decline) in Receivables |
-95.79 M |
-75.91 M |
-31.88 M |
-51.86 M |
77.38 M |
| Incline (Decline) in Inventories |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
66.14 M |
63.01 M |
101.91 M |
28.22 M |
-11.87 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
8.50 M |
626.68 M |
52.04 M |
189.68 M |
204.12 M |
| Net Cash Flow/Operating Activities |
691.81 M |
768.31 M |
392.05 M |
406.30 M |
248.60 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
329.10 M |
1.90 B |
6.45 M |
1.41 B |
2.26 B |
| Incline (Decline) in Inventories |
2.50 M |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.89 B |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
1.89 B |
| Net Cash Flow - Investing |
409.07 M |
1.98 B |
38.06 M |
1.43 B |
377.91 M |
| Proceeds from Stock Options |
13.41 M |
31.66 M |
7.38 M |
7.46 M |
21.43 M |
| Other Proceeds from Sale/Issues of Stock |
9.00 M |
0.00 |
0.00 |
0.00 |
125.68 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
89.58 M |
389.95 M |
277.20 M |
0.00 |
0.00 |
| Long Term Borrowings |
3.61 B |
3.45 B |
902.86 M |
1.46 B |
530.88 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
3.85 B |
1.74 B |
966.49 M |
442.62 M |
555.44 M |
| 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 |
0.00 |
7.16 M |
1.76 M |
0.00 |
6.71 M |
| Other Uses - Financing |
-79.38 M |
7.16 M |
-23.51 M |
-917,000.00 |
6.71 M |
| Net Cash Flow - Financing |
-392.91 M |
1.36 B |
-356.96 M |
1.03 B |
129.25 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |