| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
576.93 M |
578.19 M |
575.11 M |
494.97 M |
498.20 M |
| Depreciation & Depletion |
550.10 M |
543.10 M |
264.40 M |
451.25 M |
450.29 M |
| Amortization of Intangible Assets |
26.83 M |
35.09 M |
310.71 M |
43.72 M |
47.91 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 |
507.46 M |
4.36 M |
74.46 M |
15.32 M |
-46.79 M |
| Funds from Operations |
1.03 B |
870.78 M |
796.12 M |
709.05 M |
626.13 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-111.48 M |
-7.70 M |
-102.67 M |
-66.88 M |
-60.03 M |
| Incline (Decline) in Receivables |
-68.04 M |
-98.63 M |
-95.65 M |
-79.19 M |
-78.64 M |
| Incline (Decline) in Inventories |
-15.56 M |
16.31 M |
-24.18 M |
-15.57 M |
-5.88 M |
| Incline (Decline) in Accounts Payable |
-3.48 M |
5.92 M |
257,000.00 |
42.10 M |
-24.24 M |
| Incline (Decline) in Income Taxes Payable |
-34.70 M |
36.05 M |
-268,000.00 |
-30.99 M |
41.06 M |
| Incline (Decline) in Other Accruals |
217,000.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
10.30 M |
32.65 M |
16.95 M |
16.76 M |
7.66 M |
| Net Cash Flow/Operating Activities |
922.78 M |
863.08 M |
693.45 M |
642.17 M |
566.10 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
341.69 M |
21.48 M |
145.91 M |
188.02 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
729,000.00 |
0.00 |
0.00 |
| Decrease in Investments |
18.02 M |
4.30 M |
28.65 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
6.84 M |
4.28 M |
101.58 M |
0.00 |
135.13 M |
| Other Uses - Investing |
1.61 M |
1.09 M |
0.00 |
4.21 M |
-921,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
921,000.00 |
| Net Cash Flow - Investing |
904.03 M |
579.48 M |
596.19 M |
778.80 M |
520.19 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
23.53 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
10.07 M |
0.00 |
23.34 M |
6.97 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
30.65 M |
87.90 M |
0.00 |
0.00 |
3.91 M |
| Long Term Borrowings |
100.00 M |
25.00 M |
415.00 M |
510.00 M |
832.48 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-460.00 M |
| Reduction in Long Term Debt |
100.00 M |
60.00 M |
515.00 M |
405.00 M |
843.23 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 |
1.15 M |
11.72 M |
2.48 M |
0.00 |
0.00 |
| Other Uses - Financing |
-21.63 M |
853,000.00 |
-16.88 M |
-3.77 M |
-7.19 M |
| Net Cash Flow - Financing |
-52.29 M |
-111.98 M |
-93.35 M |
124.58 M |
-14.88 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |