| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
71.55 M |
59.45 M |
44.33 M |
37.77 M |
17.95 M |
| Depreciation & Depletion |
71.55 M |
59.45 M |
44.33 M |
37.77 M |
17.95 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
16.52 M |
21.83 M |
— |
— |
— |
| Deferred Income Taxes |
16.52 M |
21.83 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
— |
— |
— |
— |
— |
| Funds from Operations |
1.08 B |
765.43 M |
418.55 M |
323.23 M |
151.36 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.08 B |
-6.65 B |
-2.86 B |
-3.48 B |
68.01 M |
| Incline (Decline) in Receivables |
— |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
— |
— |
— |
— |
— |
| Net Cash Flow/Operating Activities |
-3.62 M |
-5.88 B |
-2.44 B |
-3.15 B |
219.37 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 |
457.74 M |
0.00 |
0.00 |
1.17 B |
243.45 M |
| Decrease in Investments |
0.00 |
112.49 M |
1.21 B |
0.00 |
0.00 |
| Disposal of Fixed Assets |
14.62 M |
7.40 M |
22.56 M |
40.00 M |
18.56 M |
| Other Uses - Investing |
-18.92 M |
-73.10 M |
-6.05 M |
-31.15 M |
-51.45 M |
| Other Sources - Investing |
18.92 M |
73.10 M |
26.20 M |
42.28 M |
51.45 M |
| Net Cash Flow - Investing |
812.39 M |
92.84 M |
-1.12 B |
1.35 B |
809.97 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
448.96 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
556.02 M |
646.05 M |
0.00 |
1.22 B |
184.11 M |
| Incline or Decline in Short Term Borrowings |
307.48 M |
-192.13 M |
176.78 M |
161.64 M |
— |
| Reduction in Long Term Debt |
0.00 |
0.00 |
174.32 M |
41.13 M |
0.00 |
| Cash Dividends Paid Total |
226.88 M |
195.13 M |
156.77 M |
93.46 M |
60.08 M |
| Common Dividends (Cash) |
226.88 M |
195.13 M |
156.77 M |
93.46 M |
60.08 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
685.20 M |
1.23 B |
0.00 |
472.28 M |
0.00 |
| Other Uses - Financing |
685.20 M |
1.23 B |
-146.54 M |
472.28 M |
0.00 |
| Net Cash Flow - Financing |
1.01 B |
7.53 B |
1.43 B |
4.71 B |
515.11 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |