| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
789.13 M |
517.36 M |
574.87 M |
547.20 M |
562.23 M |
| Depreciation & Depletion |
789.13 M |
517.36 M |
574.87 M |
547.20 M |
562.23 M |
| Amortization of Intangible Assets |
197.41 M |
166.67 M |
78.89 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.88 B |
-551.85 M |
-348.21 M |
574.43 M |
778.38 M |
| Funds from Operations |
13.23 M |
311.79 M |
529.28 M |
412.25 M |
639.69 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-480.53 M |
75.88 M |
-3.80 M |
-40.85 M |
-102.45 M |
| Incline (Decline) in Receivables |
81.21 M |
299.10 M |
381.13 M |
— |
— |
| Incline (Decline) in Inventories |
-79.96 M |
136.99 M |
147.32 M |
— |
— |
| Incline (Decline) in Accounts Payable |
-38.73 M |
294.53 M |
-132.11 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-298.61 M |
-273.98 M |
-282.29 M |
— |
— |
| Net Cash Flow/Operating Activities |
-467.30 M |
387.67 M |
525.49 M |
371.40 M |
537.24 M |
| Additions to Other Assets |
144.01 M |
122.79 M |
153.21 M |
126.28 M |
83.71 M |
| Net Assets from Acquisitions |
70.36 M |
322.89 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
26.45 M |
70.36 M |
0.00 |
860.41 M |
804.61 M |
| Decrease in Investments |
0.00 |
57.94 M |
168.41 M |
66.85 M |
52.47 M |
| Disposal of Fixed Assets |
8.82 M |
153.14 M |
88.64 M |
12.38 M |
16.24 M |
| Other Uses - Investing |
86.70 M |
-31.73 M |
162.08 M |
-35.90 M |
142.43 M |
| Other Sources - Investing |
0.00 |
31.73 M |
21.53 M |
58.19 M |
21.24 M |
| Net Cash Flow - Investing |
515.80 M |
191.77 M |
590.06 M |
1.11 B |
1.24 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.47 M |
0.00 |
11.40 M |
609.10 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
9.66 M |
0.00 |
350.35 M |
72.47 M |
62.79 M |
| Long Term Borrowings |
2.37 B |
223.50 M |
1.42 B |
732.90 M |
843.34 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
210.05 M |
-28.51 M |
| Reduction in Long Term Debt |
1.05 B |
1.24 B |
807.85 M |
1.25 B |
674.68 M |
| Cash Dividends Paid Total |
42.62 M |
161.42 M |
135.49 M |
95.33 M |
88.71 M |
| Common Dividends (Cash) |
42.62 M |
161.42 M |
135.49 M |
95.33 M |
88.71 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
19.81 M |
2.50 M |
| Other Uses - Financing |
0.00 |
-1.38 M |
-15.19 M |
17.33 M |
-1.25 M |
| Net Cash Flow - Financing |
1.28 B |
-1.19 B |
472.30 M |
-337.97 M |
6.25 M |
| Effect of Exchange rate on Cash |
-5.88 M |
-27.59 M |
-8.86 M |
21.05 M |
23.74 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |