| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
506.69 M |
332.58 M |
188.77 M |
166.16 M |
158.38 M |
| Depreciation & Depletion |
500.49 M |
329.88 M |
186.87 M |
164.86 M |
158.38 M |
| Amortization of Intangible Assets |
6.20 M |
2.70 M |
1.90 M |
1.30 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 |
79.29 M |
122.95 M |
17.27 M |
21.81 M |
6.68 M |
| Funds from Operations |
964.16 M |
445.93 M |
352.29 M |
365.41 M |
358.40 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
93.12 M |
241.81 M |
-2.04 M |
45.64 M |
-32.65 M |
| Incline (Decline) in Receivables |
-57.44 M |
131.30 M |
-71.14 M |
-47.46 M |
-31.81 M |
| Incline (Decline) in Inventories |
-34.71 M |
-31.98 M |
-4.54 M |
-16.84 M |
-13.55 M |
| Incline (Decline) in Accounts Payable |
119.60 M |
125.96 M |
52.15 M |
84.96 M |
-23.29 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
65.67 M |
16.53 M |
21.50 M |
24.98 M |
36.01 M |
| Net Cash Flow/Operating Activities |
1.06 B |
687.74 M |
350.26 M |
411.05 M |
325.75 M |
| Additions to Other Assets |
0.00 |
72.67 M |
36.35 M |
34.85 M |
29.80 M |
| Net Assets from Acquisitions |
0.00 |
7.02 B |
384.62 M |
158.38 M |
133.03 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
379.12 M |
114.65 M |
5.23 M |
54.32 M |
8.64 M |
| Other Uses - Investing |
190.45 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
665.47 M |
7.50 B |
640.26 M |
327.27 M |
318.48 M |
| Proceeds from Stock Options |
1.81 M |
8.21 M |
14.57 M |
49.58 M |
9.90 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-182.95 M |
0.00 |
-1.26 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
90.19 M |
176.32 M |
79.85 M |
290.52 M |
14.71 M |
| Long Term Borrowings |
131.28 M |
9.22 B |
1.03 B |
0.00 |
2.03 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
234.92 M |
2.14 B |
650.22 M |
26.84 M |
1.67 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 |
15.61 M |
3.57 M |
13.71 M |
1.38 M |
0.00 |
| Other Uses - Financing |
-112.01 M |
-4.43 M |
7.42 M |
-3.80 M |
-17.54 M |
| Net Cash Flow - Financing |
-304.03 M |
6.90 B |
226.46 M |
-62.17 M |
58.90 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |