| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.86 B |
2.49 B |
1.88 B |
1.27 B |
960.89 M |
| Depreciation & Depletion |
2.43 B |
2.14 B |
1.64 B |
1.16 B |
894.79 M |
| Amortization of Intangible Assets |
425.10 M |
356.80 M |
248.90 M |
110.10 M |
66.10 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
9.60 M |
4.80 M |
669.00 M |
0.00 |
| Deferred Income Taxes |
0.00 |
9.60 M |
4.80 M |
669.00 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.02 B |
478.20 M |
-734.70 M |
148.90 M |
-217.16 M |
| Funds from Operations |
3.32 B |
2.68 B |
1.76 B |
1.27 B |
627.82 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-185.20 M |
-129.00 M |
122.40 M |
308.90 M |
118.42 M |
| Incline (Decline) in Receivables |
221.90 M |
105.40 M |
166.70 M |
5.10 M |
-50.36 M |
| Incline (Decline) in Inventories |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-407.10 M |
-234.40 M |
-119.20 M |
-9.00 M |
168.78 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
74.90 M |
312.80 M |
— |
— |
| Net Cash Flow/Operating Activities |
3.14 B |
2.55 B |
1.88 B |
1.58 B |
746.24 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
691.90 M |
1.18 B |
1.25 B |
3.59 B |
0.00 |
| Incline (Decline) in Inventories |
31.80 M |
43.50 M |
255.70 M |
188.80 M |
550.69 M |
| Decrease in Investments |
0.00 |
0.00 |
2.60 M |
101.40 M |
562.77 M |
| Disposal of Fixed Assets |
40.60 M |
481.70 M |
380.80 M |
464.50 M |
0.00 |
| Other Uses - Investing |
-13.30 M |
121.80 M |
-2.53 B |
679.30 M |
38.38 M |
| Other Sources - Investing |
13.30 M |
0.00 |
2.62 B |
195.60 M |
730.93 M |
| Net Cash Flow - Investing |
3.04 B |
2.90 B |
104.40 M |
4.93 B |
534.65 M |
| Proceeds from Stock Options |
17.90 M |
42.90 M |
0.00 |
0.00 |
735.66 M |
| Other Proceeds from Sale/Issues of Stock |
4.20 M |
29.60 M |
-73.40 M |
772.30 M |
422.49 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.27 B |
1.80 B |
1.76 B |
78.90 M |
127.89 M |
| Long Term Borrowings |
2.52 B |
11.95 B |
7.77 B |
6.97 B |
2.30 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
— |
— |
— |
— |
| Reduction in Long Term Debt |
1.06 B |
9.31 B |
6.68 B |
5.41 B |
1.85 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 |
9.40 M |
24.00 M |
16.80 M |
7.80 M |
758.30 M |
| Other Uses - Financing |
-36.70 M |
-572.50 M |
-472.70 M |
-57.70 M |
758.30 M |
| Net Cash Flow - Financing |
-826.90 M |
341.10 M |
-1.21 B |
2.19 B |
2.24 B |
| Effect of Exchange rate on Cash |
72.20 M |
161.00 M |
116.50 M |
-160.10 M |
66.76 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |