| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
840.38 M |
741.94 M |
632.32 M |
545.15 M |
291.49 M |
| Depreciation & Depletion |
832.00 M |
738.24 M |
628.17 M |
540.26 M |
285.45 M |
| Amortization of Intangible Assets |
8.38 M |
3.69 M |
4.15 M |
4.89 M |
6.04 M |
| Deferred Income Taxes and Investment Tax credity |
228.10 M |
198.38 M |
101.43 M |
61.46 M |
12.08 M |
| Deferred Income Taxes |
228.10 M |
198.38 M |
101.43 M |
61.46 M |
12.08 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-316.97 M |
-506.50 M |
-289.14 M |
-115.51 M |
-27.78 M |
| Funds from Operations |
-159.06 M |
615.18 M |
388.04 M |
203.15 M |
290.28 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
329.97 M |
302.84 M |
-88.34 M |
271.11 M |
147.74 M |
| Incline (Decline) in Receivables |
123.09 M |
-25.46 M |
23.62 M |
-67.35 M |
-46.39 M |
| Incline (Decline) in Inventories |
-2.31 M |
14.25 M |
11.94 M |
5.62 M |
-3.50 M |
| Incline (Decline) in Accounts Payable |
-70.93 M |
-12.53 M |
-257.35 M |
273.67 M |
-3.62 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
200.81 M |
249.03 M |
71.37 M |
-48.77 M |
65.35 M |
| Incline (Decline) in Other Assets or Liabilties |
79.31 M |
77.56 M |
62.08 M |
107.93 M |
135.90 M |
| Net Cash Flow/Operating Activities |
170.91 M |
918.02 M |
299.70 M |
474.25 M |
438.02 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
7.65 M |
1.51 M |
253.87 M |
0.00 |
| Incline (Decline) in Inventories |
11.56 M |
1.32 M |
3.90 M |
0.00 |
91.93 M |
| Decrease in Investments |
30.34 M |
16.75 M |
0.00 |
84.22 M |
0.00 |
| Disposal of Fixed Assets |
53.89 M |
47.75 M |
65.97 M |
29.09 M |
5.68 M |
| Other Uses - Investing |
-6.21 M |
-19.26 M |
428.50 M |
240.67 M |
182.29 M |
| Other Sources - Investing |
7.80 M |
30.60 M |
258.11 M |
572.04 M |
199.44 M |
| Net Cash Flow - Investing |
1.13 B |
650.93 M |
700.18 M |
984.44 M |
1.07 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
5.99 B |
4.09 B |
3.14 B |
2.23 B |
1.76 B |
| Incline or Decline in Short Term Borrowings |
288.94 M |
0.00 |
-45.18 M |
— |
— |
| Reduction in Long Term Debt |
5.22 B |
4.18 B |
2.82 B |
1.74 B |
1.01 B |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
22.54 M |
31.66 M |
0.00 |
2.08 M |
8.58 M |
| Other Uses - Financing |
18.49 M |
30.60 M |
-879,620.00 |
-366,690.00 |
6.76 M |
| Net Cash Flow - Financing |
1.08 B |
-61.33 M |
320.43 M |
487.94 M |
752.70 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |