| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
899.34 M |
489.77 M |
469.77 M |
704.42 M |
705.91 M |
| Depreciation & Depletion |
899.34 M |
489.77 M |
469.77 M |
653.66 M |
674.68 M |
| Amortization of Intangible Assets |
64.58 M |
50.76 M |
31.24 M |
60.50 M |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
9.23 M |
31.91 M |
75.98 M |
| Deferred Income Taxes |
0.00 |
0.00 |
9.23 M |
31.91 M |
75.98 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.51 B |
-12.42 B |
-1.29 B |
-638.81 M |
-341.09 M |
| Funds from Operations |
871.42 M |
986.43 M |
676.17 M |
1.30 B |
1.59 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-523.15 M |
100.71 M |
234.25 M |
-272.36 M |
-44.98 M |
| Incline (Decline) in Receivables |
27.92 M |
-85.54 M |
-21.53 M |
-209.22 M |
-203.65 M |
| Incline (Decline) in Inventories |
20.57 M |
-22.07 M |
-39.25 M |
47.04 M |
-28.74 M |
| Incline (Decline) in Accounts Payable |
-571.64 M |
0.00 |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
208.32 M |
295.03 M |
-110.18 M |
187.41 M |
| Net Cash Flow/Operating Activities |
348.27 M |
1.09 B |
910.42 M |
1.03 B |
1.55 B |
| Additions to Other Assets |
15.19 M |
82.95 M |
34.98 M |
30.82 M |
— |
| Net Assets from Acquisitions |
14.97 B |
219.36 M |
402.66 M |
68.09 M |
99.95 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
33.43 M |
13.74 M |
| Disposal of Fixed Assets |
5.27 B |
235.92 M |
455.84 M |
79.23 M |
1.29 B |
| Other Uses - Investing |
48.49 M |
-14.41 B |
-505.23 M |
120.09 M |
-2.50 M |
| Other Sources - Investing |
10.29 M |
15.29 B |
505.23 M |
65.61 M |
2.50 M |
| Net Cash Flow - Investing |
10.53 B |
-13.93 B |
-88.64 M |
794.80 M |
-487.27 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
10.29 M |
100.71 M |
50.65 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.11 B |
2.21 B |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.47 B |
582.20 M |
5.06 M |
3.71 M |
27.49 M |
| Incline or Decline in Short Term Borrowings |
-72.01 M |
-223.64 M |
-558.24 M |
— |
— |
| Reduction in Long Term Debt |
2.11 B |
21.53 M |
333.02 M |
238.64 M |
724.91 M |
| Cash Dividends Paid Total |
853.79 M |
549.09 M |
467.24 M |
453.11 M |
457.28 M |
| Common Dividends (Cash) |
853.79 M |
549.09 M |
467.24 M |
453.11 M |
457.28 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
93.81 M |
26.59 M |
96.56 M |
0.00 |
| Other Uses - Financing |
0.00 |
93.81 M |
26.59 M |
96.56 M |
0.00 |
| Net Cash Flow - Financing |
-3.66 B |
-1.98 B |
-411.52 M |
-685.85 M |
-668.43 M |
| Effect of Exchange rate on Cash |
-285.08 M |
-16.56 M |
-26.59 M |
49.52 M |
-10.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |