| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
244.67 M |
238.58 M |
260.60 M |
236.57 M |
— |
| Depreciation & Depletion |
11.28 M |
10.25 M |
7.18 M |
3.10 M |
— |
| Amortization of Intangible Assets |
233.39 M |
228.33 M |
253.42 M |
233.47 M |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
185.97 M |
19.93 M |
74.13 M |
368.00 M |
— |
| Funds from Operations |
405.98 M |
258.68 M |
165.26 M |
-677,000.00 |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-92.70 M |
80.87 M |
-42.52 M |
-21.74 M |
— |
| Incline (Decline) in Receivables |
-11.70 M |
1.85 M |
-22.91 M |
-5.92 M |
— |
| Incline (Decline) in Inventories |
-18.48 M |
12.34 M |
-34.98 M |
13.73 M |
— |
| Incline (Decline) in Accounts Payable |
3.28 M |
32.43 M |
7.93 M |
-8.68 M |
— |
| Incline (Decline) in Income Taxes Payable |
-65.80 M |
34.25 M |
7.44 M |
-20.87 M |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Cash Flow/Operating Activities |
313.28 M |
339.55 M |
122.74 M |
-22.42 M |
— |
| Additions to Other Assets |
51.60 M |
24.00 M |
267.34 M |
28.80 M |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
2.92 B |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
48,000.00 |
— |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
71.91 M |
42.80 M |
282.76 M |
2.96 B |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
1.01 B |
1.28 B |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
22,000.00 |
0.00 |
333.49 M |
0.00 |
— |
| Long Term Borrowings |
0.00 |
0.00 |
324.60 M |
2.10 B |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
236.57 M |
350.51 M |
763.35 M |
307.21 M |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
353,000.00 |
71,000.00 |
0.00 |
0.00 |
— |
| Other Uses - Financing |
353,000.00 |
71,000.00 |
-455,000.00 |
-83.79 M |
— |
| Net Cash Flow - Financing |
-236.24 M |
-350.44 M |
232.98 M |
2.99 B |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |