| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.34 B |
1.21 B |
1.06 B |
224.11 M |
114.28 M |
| Depreciation & Depletion |
1.34 B |
1.21 B |
916.03 M |
198.53 M |
113.74 M |
| Amortization of Intangible Assets |
139.61 M |
25.58 M |
543,326.46 |
878,865.84 |
616,939.41 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
609.51 M |
531.11 M |
313.66 M |
15.29 M |
20.54 M |
| Funds from Operations |
1.98 B |
1.81 B |
1.27 B |
400.12 M |
226.21 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-207.86 M |
-509.52 M |
-513.11 M |
-109.15 M |
41.96 M |
| Incline (Decline) in Receivables |
-253.06 M |
-635.33 M |
-409.42 M |
-97.25 M |
— |
| Incline (Decline) in Inventories |
-150.33 M |
-59.26 M |
23.62 M |
-14.46 M |
— |
| Incline (Decline) in Accounts Payable |
152.93 M |
155.06 M |
-55.70 M |
3.52 M |
— |
| Incline (Decline) in Income Taxes Payable |
17.48 M |
25.41 M |
11.29 M |
-3.12 M |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
25.13 M |
4.59 M |
-82.90 M |
2.17 M |
— |
| Net Cash Flow/Operating Activities |
1.77 B |
1.30 B |
756.97 M |
290.97 M |
— |
| Additions to Other Assets |
736.48 M |
15.09 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
144.92 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
285.39 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
3.08 M |
0.00 |
0.00 |
0.00 |
57.01 M |
| Other Uses - Investing |
-757.02 M |
-294.26 M |
0.00 |
0.00 |
— |
| Other Sources - Investing |
757.02 M |
294.26 M |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
1.84 B |
635.16 M |
743.72 M |
284.53 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 |
836,602.30 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
731.25 M |
604.04 M |
498.25 M |
35.58 M |
18.28 M |
| Incline or Decline in Short Term Borrowings |
6.91 M |
1.55 M |
75.36 M |
— |
— |
| Reduction in Long Term Debt |
310.20 M |
762.34 M |
494.66 M |
31.71 M |
38.10 M |
| Cash Dividends Paid Total |
115.44 M |
228.83 M |
53.08 M |
38.74 M |
25.75 M |
| Common Dividends (Cash) |
115.44 M |
228.83 M |
53.08 M |
38.74 M |
25.75 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
2.67 M |
— |
| Other Uses - Financing |
0.00 |
-5.99 M |
0.00 |
2.67 M |
— |
| Net Cash Flow - Financing |
305.60 M |
-393.12 M |
-49.49 M |
-31.36 M |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
-150.39 M |
4.64 M |
-101.60 M |
— |
— |