| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
413.54 M |
355.27 M |
424.49 M |
316.41 M |
99.19 M |
| Depreciation & Depletion |
333.76 M |
309.86 M |
404.18 M |
301.97 M |
92.68 M |
| Amortization of Intangible Assets |
79.78 M |
45.42 M |
20.31 M |
14.44 M |
6.51 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 |
457.38 M |
67.55 M |
100.66 M |
-181.18 M |
-125.13 M |
| Funds from Operations |
1.59 B |
838.69 M |
1.52 B |
1.21 B |
722.24 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.07 B |
97.73 M |
-276.15 M |
54.42 M |
-204.67 M |
| Incline (Decline) in Receivables |
-57.57 M |
101.27 M |
— |
— |
— |
| Incline (Decline) in Inventories |
-821.71 M |
-59.25 M |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-212.61 M |
59.25 M |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
20.41 M |
-3.54 M |
— |
— |
— |
| Net Cash Flow/Operating Activities |
517.51 M |
936.42 M |
1.24 B |
1.26 B |
517.57 M |
| Additions to Other Assets |
43.65 M |
35.70 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
1.73 B |
210.55 M |
2.20 B |
0.00 |
| Incline (Decline) in Inventories |
24.67 M |
65.34 M |
2.60 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
720.74 M |
24.49 M |
3.42 M |
6.06 M |
862,000.49 |
| Other Uses - Investing |
-242.37 M |
-311.69 M |
-5.18 M |
-83.57 M |
0.00 |
| Other Sources - Investing |
242.37 M |
609.39 M |
5.18 M |
83.57 M |
0.00 |
| Net Cash Flow - Investing |
-350.53 M |
1.80 B |
610.35 M |
2.35 B |
91.70 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 |
525.02 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
519.81 M |
4.05 B |
167.28 M |
2.14 B |
52.31 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
1.15 B |
2.57 B |
1.42 B |
657.60 M |
261.03 M |
| Cash Dividends Paid Total |
100.24 M |
100.24 M |
238.65 M |
80.89 M |
8.97 M |
| Common Dividends (Cash) |
100.24 M |
100.24 M |
0.00 |
238.65 M |
80.89 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
1.17 M |
3.08 M |
54.76 M |
0.00 |
| Other Uses - Financing |
-19.60 M |
-18.84 M |
-24.09 M |
-75.81 M |
-70.28 M |
| Net Cash Flow - Financing |
-752.91 M |
1.36 B |
-756.28 M |
1.16 B |
-359.89 M |
| Effect of Exchange rate on Cash |
-17.52 M |
-258,000.04 |
-314,999.93 |
-34.49 M |
-122,000.07 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |