| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
109.57 M |
87.48 M |
36.74 M |
35.30 M |
38.48 M |
| Depreciation & Depletion |
109.57 M |
87.48 M |
36.74 M |
35.30 M |
38.48 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
989.66 M |
1.41 B |
674.66 M |
517.92 M |
878.30 M |
| Funds from Operations |
1.35 B |
1.29 B |
1.03 B |
822.00 M |
1.17 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-233.50 M |
-27.51 M |
51.92 M |
139.33 M |
-49.40 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-52.11 M |
11.02 M |
21.60 M |
21.68 M |
-23.83 M |
| Incline (Decline) in Other Assets or Liabilties |
-181.39 M |
-38.52 M |
30.31 M |
117.65 M |
-25.58 M |
| Net Cash Flow/Operating Activities |
1.12 B |
1.26 B |
1.08 B |
961.33 M |
1.12 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
201.93 M |
-29.44 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
257.81 M |
61.76 M |
0.00 |
| Incline (Decline) in Inventories |
1.40 B |
6.26 B |
8.83 B |
7.15 B |
5.45 B |
| Decrease in Investments |
4.36 B |
6.11 B |
5.95 B |
4.39 B |
3.24 B |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
34.81 M |
0.00 |
| Other Uses - Investing |
-207.20 M |
95.34 M |
-39.05 M |
-780.26 M |
393.03 M |
| Other Sources - Investing |
207.20 M |
39.15 M |
95.58 M |
780.26 M |
0.00 |
| Net Cash Flow - Investing |
-3.17 B |
454.13 M |
3.14 B |
2.22 B |
2.58 B |
| Proceeds from Stock Options |
151.24 M |
32.47 M |
42.20 M |
64.49 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
3.74 M |
25.17 M |
0.00 |
-14.52 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
127.90 M |
469.76 M |
528.07 M |
362.57 M |
93.66 M |
| Long Term Borrowings |
967.39 M |
4.60 B |
7.73 B |
5.53 B |
4.55 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
490.97 M |
| Reduction in Long Term Debt |
5.50 B |
5.77 B |
4.92 B |
3.93 B |
3.00 B |
| 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 |
0.00 |
| Other Sources - Financing |
0.00 |
323,000.00 |
15.94 M |
7.70 M |
0.00 |
| Other Uses - Financing |
-603,000.00 |
323,000.00 |
-24.31 M |
7.70 M |
-21.58 M |
| Net Cash Flow - Financing |
-4.53 B |
-1.28 B |
2.46 B |
1.10 B |
1.70 B |
| Effect of Exchange rate on Cash |
2.76 M |
-2.46 M |
-2.61 M |
3.72 M |
1.48 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |