| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.17 B |
1.39 B |
1.37 B |
1.29 B |
1.34 B |
| Depreciation & Depletion |
1.15 B |
1.33 B |
1.31 B |
1.24 B |
1.30 B |
| Amortization of Intangible Assets |
28.98 M |
62.41 M |
57.27 M |
51.57 M |
37.05 M |
| Deferred Income Taxes and Investment Tax credity |
274.54 M |
307.54 M |
360.24 M |
370.43 M |
385.63 M |
| Deferred Income Taxes |
274.54 M |
307.54 M |
360.24 M |
370.43 M |
385.63 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-187.50 M |
-1.85 B |
-1.15 B |
-296.97 M |
-231.56 M |
| Funds from Operations |
611.93 M |
1.31 B |
1.37 B |
2.23 B |
2.14 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-177.27 M |
-461.03 M |
294.00 M |
328.98 M |
-88.92 M |
| Incline (Decline) in Receivables |
54.54 M |
193.27 M |
116.46 M |
40.90 M |
-131.53 M |
| Incline (Decline) in Inventories |
-9.26 M |
-39.25 M |
370.09 M |
358.40 M |
— |
| Incline (Decline) in Accounts Payable |
-231.82 M |
-654.30 M |
-28.64 M |
266.74 M |
27.79 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.52 B |
206.18 M |
21.34 M |
14.82 M |
— |
| Net Cash Flow/Operating Activities |
434.66 M |
851.60 M |
1.66 B |
2.56 B |
2.05 B |
| Additions to Other Assets |
40.91 M |
66.44 M |
68.73 M |
14.23 M |
59.28 M |
| Net Assets from Acquisitions |
57.95 M |
0.00 |
24.82 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
108.71 M |
0.00 |
1.63 B |
902.18 M |
| Decrease in Investments |
356.25 M |
922.06 M |
847.65 M |
140.48 M |
791.03 M |
| Disposal of Fixed Assets |
8.52 M |
24.16 M |
-271.10 M |
5.33 M |
83.36 M |
| Other Uses - Investing |
-20.45 M |
-102.68 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
20.45 M |
102.68 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
646.02 M |
326.14 M |
148.91 M |
1.99 B |
746.57 M |
| Proceeds from Stock Options |
1.70 M |
8.05 M |
95.46 M |
37.34 M |
7.41 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
22.91 M |
0.00 |
0.00 |
| Long Term Borrowings |
642.61 M |
346.28 M |
0.00 |
0.00 |
214.89 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
797.72 M |
853.61 M |
925.92 M |
851.79 M |
2.35 B |
| Cash Dividends Paid Total |
98.86 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
98.86 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 |
0.00 |
0.00 |
0.00 |
0.00 |
9.26 M |
| Other Uses - Financing |
-28.98 M |
-28.19 M |
-26.73 M |
-24.90 M |
-16.67 M |
| Net Cash Flow - Financing |
-281.25 M |
-527.47 M |
-880.10 M |
-839.34 M |
-2.15 B |
| Effect of Exchange rate on Cash |
13.64 M |
-58.38 M |
-30.55 M |
1.78 M |
-33.35 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |