| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
506.60 M |
445.66 M |
483.50 M |
471.33 M |
371.51 M |
| Depreciation & Depletion |
474.07 M |
414.90 M |
434.68 M |
418.19 M |
355.34 M |
| Amortization of Intangible Assets |
32.52 M |
30.76 M |
48.83 M |
53.13 M |
16.17 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 |
45.57 M |
-88.06 M |
293.55 M |
129.23 M |
53.24 M |
| Funds from Operations |
1.04 B |
982.21 M |
600.49 M |
698.07 M |
469.92 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-176.57 M |
79.52 M |
34.92 M |
-111.70 M |
-82.71 M |
| Incline (Decline) in Receivables |
-168.69 M |
146.60 M |
-82.21 M |
-35.10 M |
-119.84 M |
| Incline (Decline) in Inventories |
-9.68 M |
41.95 M |
2.71 M |
-141.16 M |
-45.40 M |
| Incline (Decline) in Accounts Payable |
20.15 M |
-113.19 M |
97.40 M |
44.70 M |
71.06 M |
| Incline (Decline) in Income Taxes Payable |
-2.89 M |
39.81 M |
-7.77 M |
1.89 M |
1.32 M |
| Incline (Decline) in Other Accruals |
32.10 M |
6.30 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-15.46 M |
-35.66 M |
24.79 M |
17.98 M |
10.15 M |
| Net Cash Flow/Operating Activities |
863.85 M |
1.06 B |
635.41 M |
586.36 M |
387.21 M |
| Additions to Other Assets |
20.64 M |
5.60 M |
2.73 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
25.80 M |
0.00 |
0.00 |
38.61 M |
610,401.60 |
| Incline (Decline) in Inventories |
359.14 M |
522.12 M |
36.67 M |
5.66 M |
14.83 M |
| Decrease in Investments |
388.05 M |
231.28 M |
0.00 |
0.00 |
3.07 M |
| Disposal of Fixed Assets |
10.59 M |
12.72 M |
34.77 M |
18.91 M |
90.24 M |
| Other Uses - Investing |
21.03 M |
-150.36 M |
-72.88 M |
43.91 M |
25.14 M |
| Other Sources - Investing |
6.24 M |
177.56 M |
93.57 M |
16.47 M |
7.60 M |
| Net Cash Flow - Investing |
551.76 M |
679.79 M |
416.80 M |
927.47 M |
457.51 M |
| Proceeds from Stock Options |
31.21 M |
26.10 M |
10.01 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
4.85 M |
1.29 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
93.61 M |
496.74 M |
761.67 M |
661.38 M |
194.53 M |
| Incline or Decline in Short Term Borrowings |
119.87 M |
-68.19 M |
84.81 M |
76.09 M |
15.48 M |
| Reduction in Long Term Debt |
234.97 M |
919.56 M |
877.39 M |
398.74 M |
173.60 M |
| Cash Dividends Paid Total |
211.49 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
211.49 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
47.51 M |
78.82 M |
27.80 M |
7.28 M |
3.47 M |
| Other Uses - Financing |
-56.87 M |
78.53 M |
13.19 M |
-64.26 M |
3.17 M |
| Net Cash Flow - Financing |
-258.66 M |
-386.38 M |
-2.85 M |
275.75 M |
39.59 M |
| Effect of Exchange rate on Cash |
-8.58 M |
-5.01 M |
10.70 M |
-12.49 M |
-6.16 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |