| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
621.48 M |
316.08 M |
216.78 M |
187.92 M |
147.98 M |
| Depreciation & Depletion |
621.48 M |
316.08 M |
216.78 M |
187.92 M |
147.98 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
2.08 B |
132.95 M |
-490.76 M |
814.78 M |
177.12 M |
| Funds from Operations |
1.32 B |
722.21 M |
566.07 M |
658.05 M |
326.76 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
51.11 M |
-134.10 M |
108.91 M |
-194.72 M |
36.46 M |
| Incline (Decline) in Receivables |
120.76 M |
-65.69 M |
29.74 M |
-29.65 M |
-15.98 M |
| Incline (Decline) in Inventories |
-4.78 M |
-530,000.00 |
-1.28 M |
-1.76 M |
-1.95 M |
| Incline (Decline) in Accounts Payable |
0.00 |
53.35 M |
-13.82 M |
-24.27 M |
54.39 M |
| Incline (Decline) in Income Taxes Payable |
103.39 M |
-121.22 M |
94.27 M |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-64.87 M |
0.00 |
0.00 |
-139.04 M |
0.00 |
| Net Cash Flow/Operating Activities |
1.37 B |
588.11 M |
674.98 M |
463.33 M |
363.22 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
77.69 M |
1.27 B |
0.00 |
0.00 |
14.16 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 |
2.97 B |
0.00 |
1.55 B |
346.45 M |
238.99 M |
| Other Uses - Investing |
-47.23 M |
199.29 M |
104.33 M |
0.00 |
0.00 |
| Other Sources - Investing |
59.09 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
227.79 M |
2.24 B |
-812.00 M |
168.42 M |
-5.41 M |
| 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 |
304.19 M |
47.48 M |
298.44 M |
0.00 |
0.00 |
| Long Term Borrowings |
14.70 B |
5.80 B |
1.62 B |
1.50 B |
1.29 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
15.23 B |
4.07 B |
2.18 B |
1.34 B |
1.55 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 |
207,000.00 |
504,000.00 |
2.90 M |
4.14 M |
1.69 M |
| Other Uses - Financing |
-25.47 M |
-3.18 M |
-627.82 M |
-456.91 M |
-111.16 M |
| Net Cash Flow - Financing |
-857.19 M |
1.68 B |
-1.49 B |
-294.91 M |
-368.46 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |