| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
52.47 M |
59.80 M |
63.07 M |
58.26 M |
101.63 M |
| Depreciation & Depletion |
41.80 M |
46.50 M |
42.80 M |
40.90 M |
39.50 M |
| Amortization of Intangible Assets |
10.67 M |
13.30 M |
20.27 M |
17.36 M |
62.13 M |
| 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 |
2.28 B |
465.02 M |
291.62 M |
181.71 M |
-8.74 M |
| Funds from Operations |
78.20 M |
620.94 M |
1.43 B |
1.24 B |
951.64 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.40 B |
329.25 M |
-2.20 B |
-1.61 B |
-262.12 M |
| Incline (Decline) in Receivables |
-594.31 M |
545.41 M |
-88.13 M |
-121.38 M |
859.34 M |
| Incline (Decline) in Inventories |
1.49 B |
-481.31 M |
-2.48 B |
-1.88 B |
-1.20 B |
| Incline (Decline) in Accounts Payable |
-493.34 M |
220.99 M |
635.71 M |
421.23 M |
232.60 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.00 B |
44.17 M |
-261.12 M |
-32.30 M |
-150.98 M |
| Net Cash Flow/Operating Activities |
1.48 B |
950.19 M |
-763.38 M |
-368.08 M |
689.52 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 |
0.00 |
268.21 M |
372.94 M |
1.74 B |
1.93 B |
| Decrease in Investments |
0.00 |
0.00 |
952.45 M |
181.10 M |
79.30 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-39.24 M |
-396.33 M |
-412.98 M |
12.55 M |
-12.80 M |
| Other Sources - Investing |
232.62 M |
787.18 M |
571.13 M |
9.27 M |
13.23 M |
| Net Cash Flow - Investing |
-32.60 M |
-87.48 M |
-900.26 M |
1.61 B |
1.90 B |
| Proceeds from Stock Options |
39.57 M |
66.14 M |
58.97 M |
87.80 M |
65.10 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
799,000.00 |
271.02 M |
648.64 M |
979,000.00 |
167.78 M |
| Long Term Borrowings |
0.00 |
1.46 B |
2.98 B |
4.80 B |
5.74 B |
| Incline or Decline in Short Term Borrowings |
-1.26 B |
-346.90 M |
764.54 M |
371.23 M |
-1.08 B |
| Reduction in Long Term Debt |
641.38 M |
1.04 B |
3.71 B |
2.93 B |
3.60 B |
| Cash Dividends Paid Total |
19.46 M |
19.10 M |
20.29 M |
19.95 M |
13.60 M |
| Common Dividends (Cash) |
19.46 M |
19.10 M |
20.29 M |
19.95 M |
13.60 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
75.66 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
75.66 M |
-53.52 M |
-15.50 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-1.81 B |
-202.88 M |
-590.03 M |
2.31 B |
943.25 M |
| Effect of Exchange rate on Cash |
-1.48 M |
-5.38 M |
692,000.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |