| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.65 B |
1.30 B |
1.11 B |
647.46 M |
437.78 M |
| Depreciation & Depletion |
1.65 B |
1.30 B |
940.09 M |
470.04 M |
348.47 M |
| Amortization of Intangible Assets |
166.14 M |
177.43 M |
89.31 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
288.45 M |
369.11 M |
663.45 M |
533.17 M |
185.40 M |
| Funds from Operations |
2.39 B |
1.74 B |
1.78 B |
801.43 M |
407.59 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-33.73 M |
86.92 M |
-349.90 M |
-188.45 M |
114.70 M |
| Incline (Decline) in Receivables |
-500.41 M |
-300.75 M |
47.16 M |
-336.29 M |
— |
| Incline (Decline) in Inventories |
-188.06 M |
-46.42 M |
37.10 M |
81.97 M |
— |
| Incline (Decline) in Accounts Payable |
245.82 M |
191.20 M |
71.09 M |
-64.99 M |
— |
| Incline (Decline) in Income Taxes Payable |
85.54 M |
59.67 M |
-101.28 M |
15.25 M |
— |
| Incline (Decline) in Other Accruals |
-4.21 M |
8.75 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
327.58 M |
174.47 M |
-403.97 M |
115.59 M |
— |
| Net Cash Flow/Operating Activities |
2.36 B |
1.82 B |
1.43 B |
612.98 M |
— |
| Additions to Other Assets |
16.85 M |
1.07 M |
697,635.10 |
241,889.00 |
1.08 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
1.54 B |
0.00 |
1,386.03 |
73.05 M |
170.03 M |
| Decrease in Investments |
0.00 |
0.00 |
67.23 M |
0.00 |
687.30 M |
| Disposal of Fixed Assets |
542.51 M |
2.74 M |
23.12 M |
1.52 M |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
2.65 B |
1.05 B |
881.68 M |
716.56 M |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
15.12 M |
0.00 |
0.00 |
24,188.90 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.83 B |
1.09 B |
1.02 B |
1.50 B |
426.33 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-295.90 M |
-274.42 M |
-376.76 M |
| Reduction in Long Term Debt |
1.22 B |
1.16 B |
1.37 B |
1.25 B |
480.38 M |
| Cash Dividends Paid Total |
30.13 M |
9.12 M |
29.18 M |
32.05 M |
175.03 M |
| Common Dividends (Cash) |
30.13 M |
9.12 M |
29.18 M |
32.05 M |
175.03 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
384.80 M |
26.84 M |
— |
| Other Uses - Financing |
-300.80 M |
-292.19 M |
383.56 M |
26.84 M |
— |
| Net Cash Flow - Financing |
292.05 M |
-367.95 M |
-293.28 M |
-32.01 M |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
-410.06 M |
66.19 M |
-7.56 M |
-375.45 M |
— |