| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
114.97 M |
303.83 M |
339.21 M |
320.22 M |
329.96 M |
| Depreciation & Depletion |
71.05 M |
156.42 M |
155.80 M |
133.76 M |
144.58 M |
| Amortization of Intangible Assets |
43.92 M |
147.42 M |
183.42 M |
186.46 M |
185.39 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
89.89 M |
502.32 M |
76.67 M |
270.62 M |
1.20 B |
| Funds from Operations |
-133.40 M |
535.53 M |
602.72 M |
116.93 M |
1.69 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
62.82 M |
326.11 M |
212.32 M |
496.76 M |
-105.73 M |
| Incline (Decline) in Receivables |
7.65 M |
-68.48 M |
-69.32 M |
-45.71 M |
-33.46 M |
| Incline (Decline) in Inventories |
-14.75 M |
-26.07 M |
3.32 M |
-23.02 M |
-6.08 M |
| Incline (Decline) in Accounts Payable |
-80.64 M |
3.48 M |
-1.50 M |
446.60 M |
-78.36 M |
| Incline (Decline) in Income Taxes Payable |
119.50 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
16.31 M |
405.86 M |
309.22 M |
92.55 M |
29.11 M |
| Net Cash Flow/Operating Activities |
-70.58 M |
861.64 M |
815.04 M |
613.69 M |
1.58 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Assets from Acquisitions |
148.63 M |
191.88 M |
117.58 M |
693.39 M |
234.74 M |
| Incline (Decline) in Inventories |
237.89 M |
1.01 B |
948.22 M |
2.19 B |
3.37 B |
| Decrease in Investments |
905.56 M |
1.48 B |
1.54 B |
5.01 B |
2.66 B |
| Disposal of Fixed Assets |
441.66 M |
15.67 M |
0.00 |
183.02 M |
0.00 |
| Other Uses - Investing |
-32.29 M |
-18.24 M |
-260.82 M |
-204.95 M |
-7.84 M |
| Other Sources - Investing |
32.29 M |
18.24 M |
267.64 M |
204.95 M |
7.84 M |
| Net Cash Flow - Investing |
-927.42 M |
-72.82 M |
-487.40 M |
-2.10 B |
1.10 B |
| Proceeds from Stock Options |
57.36 M |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
93.78 M |
147.28 M |
1.43 B |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
156.15 M |
607.14 M |
983.21 M |
2.50 B |
430.30 M |
| Long Term Borrowings |
0.00 |
0.00 |
80.00 M |
25.20 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
-259.05 M |
-23.82 M |
162.84 M |
0.00 |
| Reduction in Long Term Debt |
519.96 M |
21.62 M |
13.83 M |
400.20 M |
1.48 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
9.57 M |
13.05 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
9.57 M |
13.05 M |
13.06 M |
— |
| Other Sources - Financing |
1.99 M |
87.88 M |
33.86 M |
8.69 M |
13.02 M |
| Other Uses - Financing |
1.99 M |
87.24 M |
33.86 M |
-32.27 M |
8.69 M |
| Net Cash Flow - Financing |
-674.12 M |
-800.56 M |
-893.21 M |
-2.70 B |
-263.65 M |
| Effect of Exchange rate on Cash |
-23.04 M |
23.28 M |
31.83 M |
-27.15 M |
23.02 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |