| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
175.15 M |
174.31 M |
110.28 M |
112.08 M |
112.71 M |
| Depreciation & Depletion |
175.15 M |
174.31 M |
110.28 M |
112.08 M |
112.71 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
97.55 M |
11.59 M |
10.91 M |
20.60 M |
28.46 M |
| Deferred Income Taxes |
97.55 M |
11.59 M |
10.91 M |
20.60 M |
28.46 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
268.50 M |
164.38 M |
90.90 M |
24.78 M |
43.07 M |
| Funds from Operations |
867.19 M |
1.41 B |
904.23 M |
544.52 M |
593.27 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-454.63 M |
-444.08 M |
-299.60 M |
336.31 M |
-279.34 M |
| Incline (Decline) in Receivables |
194.19 M |
58.51 M |
-458.87 M |
251.92 M |
-240.91 M |
| Incline (Decline) in Inventories |
-129.03 M |
-605.30 M |
-107.90 M |
-51.25 M |
-186.43 M |
| Incline (Decline) in Accounts Payable |
-138.69 M |
-53.73 M |
-11.29 M |
4.22 M |
152.42 M |
| Incline (Decline) in Income Taxes Payable |
-232.59 M |
-102.68 M |
123.76 M |
99.01 M |
1.05 M |
| Incline (Decline) in Other Accruals |
363.10 M |
194.41 M |
57.28 M |
-6.88 M |
-10.21 M |
| Incline (Decline) in Other Assets or Liabilties |
-148.52 M |
259.12 M |
-39.72 M |
-24.87 M |
1.41 M |
| Net Cash Flow/Operating Activities |
412.56 M |
967.13 M |
604.63 M |
880.83 M |
313.93 M |
| Additions to Other Assets |
51,432.85 |
0.00 |
151,947.60 |
1.71 M |
694,666.40 |
| Net Assets from Acquisitions |
259.38 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
6.91 M |
6.60 M |
16.38 M |
18.91 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 |
381.79 M |
499.63 M |
82.97 M |
75.27 M |
75.46 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
16.86 M |
87.34 M |
45.38 M |
19.60 M |
25.03 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
128.74 M |
496.46 M |
858.99 M |
0.00 |
0.00 |
| Long Term Borrowings |
819.16 M |
0.00 |
0.00 |
0.00 |
433.80 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
— |
— |
— |
— |
| Reduction in Long Term Debt |
3.54 M |
1.41 B |
10.53 M |
16.03 M |
1.45 M |
| Cash Dividends Paid Total |
158.47 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
158.47 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
3.15 M |
12.42 M |
3.68 M |
0.00 |
0.00 |
| Other Uses - Financing |
3.15 M |
12.42 M |
3.68 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-270.74 M |
-986.93 M |
-820.46 M |
3.56 M |
23.58 M |
| Effect of Exchange rate on Cash |
1.24 M |
-10.65 M |
-16.18 M |
28.36 M |
-11.76 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |