| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.13 M |
1.38 M |
1.59 M |
571,000.00 |
130,000.00 |
| Depreciation & Depletion |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Amortization of Intangible Assets |
4.13 M |
1.38 M |
1.59 M |
571,000.00 |
130,000.00 |
| 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 |
853.48 M |
31.12 M |
112.77 M |
288.19 M |
173.57 M |
| Funds from Operations |
1.20 B |
446.88 M |
208.18 M |
279.51 M |
422.29 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-94.21 M |
78.51 M |
13.45 M |
2.02 M |
-5.38 M |
| Incline (Decline) in Receivables |
-8.06 M |
-123.74 M |
-75.90 M |
9.42 M |
-28.76 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-57.62 M |
173.61 M |
56.00 M |
-7.73 M |
4.40 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-28.87 M |
17.87 M |
9.98 M |
753,000.00 |
20.73 M |
| Incline (Decline) in Other Assets or Liabilties |
340,000.00 |
10.77 M |
23.38 M |
-425,000.00 |
-1.75 M |
| Net Cash Flow/Operating Activities |
1.11 B |
525.38 M |
221.63 M |
281.53 M |
416.92 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 |
26.38 B |
33.14 B |
23.20 B |
7.42 B |
14.40 B |
| Decrease in Investments |
24.11 B |
11.68 B |
8.16 B |
10.42 B |
7.94 B |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
2.53 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.27 B |
21.46 B |
15.04 B |
-3.00 B |
6.46 B |
| Proceeds from Stock Options |
2.78 M |
576,000.00 |
183,000.00 |
197,000.00 |
539,000.00 |
| Other Proceeds from Sale/Issues of Stock |
2.15 B |
2.49 B |
1.03 B |
0.00 |
540.67 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
434.04 B |
393.75 B |
292.42 B |
245.51 B |
152.74 B |
| Incline or Decline in Short Term Borrowings |
3.80 B |
— |
— |
— |
— |
| Reduction in Long Term Debt |
433.41 B |
375.22 B |
278.48 B |
248.65 B |
147.05 B |
| Cash Dividends Paid Total |
975.07 M |
263.67 M |
95.53 M |
190.00 M |
230.13 M |
| Common Dividends (Cash) |
975.07 M |
263.67 M |
95.53 M |
190.00 M |
230.13 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
165.51 M |
199.51 M |
36.91 M |
40.59 M |
39.78 M |
| Other Uses - Financing |
163.93 M |
195.76 M |
36.91 M |
40.59 M |
39.78 M |
| Net Cash Flow - Financing |
1.97 B |
20.95 B |
14.90 B |
-3.28 B |
6.05 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |