| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
84,959.00 |
75,818.00 |
0.00 |
73,976.00 |
267.09 M |
| Depreciation & Depletion |
84,959.00 |
75,818.00 |
0.00 |
73,976.00 |
267.09 M |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
104.24 M |
-41.35 M |
-18.95 M |
-183.38 M |
-123.76 M |
| Funds from Operations |
247.06 M |
326.92 M |
368.63 M |
56.86 M |
112.37 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-9.09 M |
1.27 M |
8.11 M |
-2.06 M |
-2.52 M |
| Incline (Decline) in Receivables |
-424,795.00 |
303,272.00 |
228,372.00 |
147,952.00 |
-1.12 M |
| Incline (Decline) in Inventories |
0.00 |
-46.01 M |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-9.35 M |
2.62 M |
7.28 M |
532,868.00 |
-591,808.00 |
| Incline (Decline) in Income Taxes Payable |
-509,754.00 |
-84,388.00 |
833,998.00 |
-1.85 M |
527,648.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.19 M |
-1.35 M |
-303,272.00 |
-2.82 M |
-221,928.00 |
| Net Cash Flow/Operating Activities |
237.97 M |
328.18 M |
376.74 M |
54.81 M |
109.85 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
728.86 M |
412.99 M |
196.52 M |
6.24 M |
30.40 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
80.63 M |
| Other Uses - Investing |
12.32 M |
0.00 |
0.00 |
0.00 |
-4.07 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
4.07 M |
| Net Cash Flow - Investing |
741.18 M |
412.99 M |
196.52 M |
6.24 M |
-54.30 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
100.42 M |
0.00 |
7.66 M |
8.83 M |
14.28 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
211.05 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.37 B |
533.84 M |
296.68 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
40.19 M |
-40.39 M |
52.24 M |
— |
— |
| Reduction in Long Term Debt |
1.53 B |
123.21 M |
191.36 M |
0.00 |
0.00 |
| Cash Dividends Paid Total |
208.74 M |
232.57 M |
176.81 M |
177.22 M |
172.44 M |
| Common Dividends (Cash) |
208.74 M |
232.57 M |
176.81 M |
177.22 M |
172.44 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
816.54 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
797.51 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
531.93 M |
-33.00 M |
-63.84 M |
-128.19 M |
-198.55 M |
| Effect of Exchange rate on Cash |
3.31 M |
-253,164.00 |
227,454.00 |
1.45 M |
-665,784.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |