| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.01 B |
798.99 M |
643.76 M |
680.92 M |
1.35 B |
| Depreciation & Depletion |
2.01 B |
316.56 M |
643.76 M |
396.06 M |
690.66 M |
| Amortization of Intangible Assets |
482.43 M |
367.69 M |
284.86 M |
658.70 M |
559.82 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.10 B |
297.56 M |
-750.23 M |
-637.19 M |
101.60 M |
| Funds from Operations |
259.37 M |
962.33 M |
1.04 B |
763.38 M |
-768.29 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-292.48 M |
-517.89 M |
-289.69 M |
-690.92 M |
1.28 B |
| Incline (Decline) in Receivables |
-945.04 M |
-173.47 M |
-642.52 M |
-288.61 M |
1.48 B |
| Incline (Decline) in Inventories |
-429.06 M |
-146.88 M |
-50.76 M |
-192.41 M |
545.68 M |
| Incline (Decline) in Accounts Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.08 B |
-197.53 M |
403.59 M |
-209.90 M |
-751.17 M |
| Net Cash Flow/Operating Activities |
-33.11 M |
444.45 M |
755.18 M |
72.47 M |
506.87 M |
| Additions to Other Assets |
673.25 M |
509.02 M |
409.78 M |
192.41 M |
126.72 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Inventories |
75.88 M |
536.88 M |
169.61 M |
481.02 M |
122.15 M |
| Decrease in Investments |
1.85 B |
2.05 B |
516.25 M |
790.87 M |
458.92 M |
| Disposal of Fixed Assets |
128.30 M |
319.09 M |
168.37 M |
271.12 M |
521.71 M |
| Other Uses - Investing |
-307.66 M |
13.93 M |
6.19 M |
83.71 M |
63.93 M |
| Other Sources - Investing |
307.66 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-1.05 B |
-949.67 M |
225.32 M |
226.14 M |
-505.72 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
27.59 M |
31.66 M |
22.28 M |
14.99 M |
1.14 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
— |
— |
— |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
577.22 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
-346.28 M |
13.93 M |
198.08 M |
-915.81 M |
-637.01 M |
| Reduction in Long Term Debt |
702.23 M |
653.37 M |
996.59 M |
1.23 B |
0.00 |
| Cash Dividends Paid Total |
504.94 M |
277.30 M |
32.19 M |
11.24 M |
7.99 M |
| Common Dividends (Cash) |
504.94 M |
277.30 M |
32.19 M |
11.24 M |
7.99 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-1.53 B |
-885.09 M |
-808.41 M |
-1.56 B |
-643.86 M |
| Effect of Exchange rate on Cash |
-172.45 M |
-53.18 M |
153.51 M |
-62.47 M |
-155.26 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |