| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
405.00 M |
392.60 M |
365.50 M |
259.00 M |
251.60 M |
| Depreciation & Depletion |
264.00 M |
313.50 M |
230.60 M |
188.00 M |
190.90 M |
| Amortization of Intangible Assets |
141.00 M |
79.10 M |
134.90 M |
71.00 M |
60.70 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.11 B |
3.89 B |
3.31 B |
1.92 B |
1.42 B |
| Funds from Operations |
6.77 B |
5.95 B |
5.42 B |
3.50 B |
1.97 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-4.73 B |
-4.17 B |
-3.15 B |
-1.86 B |
19.80 M |
| Incline (Decline) in Receivables |
279.00 M |
-367.30 M |
-18.20 M |
-98.40 M |
-76.30 M |
| Incline (Decline) in Inventories |
-4.73 B |
-3.81 B |
-3.25 B |
-2.05 B |
-117.60 M |
| Incline (Decline) in Accounts Payable |
-278.00 M |
-34.80 M |
-31.10 M |
405.10 M |
221.10 M |
| Incline (Decline) in Income Taxes Payable |
44.10 M |
74.40 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
37.90 M |
147.50 M |
-122.90 M |
-51.50 M |
| Net Cash Flow/Operating Activities |
2.04 B |
1.78 B |
2.27 B |
1.64 B |
1.99 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
225.00 M |
14.50 M |
1.42 B |
356.10 M |
363.70 M |
| Incline (Decline) in Inventories |
71.00 M |
55.10 M |
8.30 M |
8.80 M |
74.30 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
194.10 M |
700.60 M |
404.20 M |
738.10 M |
| Other Uses - Investing |
-13.00 M |
-361.10 M |
11.40 M |
448.20 M |
173.10 M |
| Other Sources - Investing |
13.00 M |
361.10 M |
15.20 M |
— |
— |
| Net Cash Flow - Investing |
571.00 M |
-248.50 M |
932.90 M |
165.10 M |
288.60 M |
| Proceeds from Stock Options |
0.00 |
94.50 M |
36.50 M |
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 |
1.28 B |
2.13 B |
2.32 B |
8.40 M |
0.00 |
| Long Term Borrowings |
2.84 B |
1.49 B |
9.07 B |
5.40 B |
0.00 |
| Incline or Decline in Short Term Borrowings |
-56.00 M |
-1.04 B |
1.09 B |
0.00 |
0.00 |
| Reduction in Long Term Debt |
3.07 B |
80.70 M |
9.03 B |
61.10 M |
52.10 M |
| 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 |
— |
| Other Sources - Financing |
0.00 |
1.40 M |
341.60 M |
0.00 |
189.10 M |
| Other Uses - Financing |
0.00 |
-168.60 M |
135.50 M |
-6.58 B |
-1.79 B |
| Net Cash Flow - Financing |
-1.56 B |
-1.83 B |
-1.01 B |
-1.25 B |
-1.84 B |
| Effect of Exchange rate on Cash |
-38.00 M |
21.10 M |
20.50 M |
-8.50 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |