| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
— |
— |
— |
— |
— |
| Depreciation & Depletion |
— |
— |
— |
— |
— |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
104.82 M |
69.05 M |
60.35 M |
64.67 M |
59.54 M |
| Deferred Income Taxes |
104.82 M |
69.05 M |
60.35 M |
64.67 M |
59.54 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
— |
— |
— |
— |
— |
| Funds from Operations |
627.36 M |
580.01 M |
1.07 B |
804.47 M |
453.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
— |
— |
— |
— |
— |
| 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 |
627.36 M |
580.01 M |
1.07 B |
804.47 M |
453.90 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
137.37 M |
1.19 B |
35.39 M |
877.25 M |
6.85 M |
| Incline (Decline) in Inventories |
1.03 B |
1.63 B |
1.42 B |
1.27 B |
807.98 M |
| Decrease in Investments |
862.84 M |
1.34 B |
1.68 B |
1.00 B |
621.00 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
378.80 M |
1.54 B |
-147.05 M |
1.22 B |
208.81 M |
| Proceeds from Stock Options |
— |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
7.23 M |
52.26 M |
23.02 M |
24.16 M |
16.18 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
323.14 M |
439.24 M |
269.20 M |
17.04 M |
96.84 M |
| Long Term Borrowings |
668.41 M |
1.15 B |
0.00 |
1.07 B |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
423.87 M |
260.50 M |
10.00 M |
682.50 M |
0.00 |
| 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 |
387,000.00 |
31.53 M |
21.85 M |
0.00 |
0.00 |
| Other Uses - Financing |
387,000.00 |
31.53 M |
21.85 M |
-509,000.00 |
-133,000.00 |
| Net Cash Flow - Financing |
-70.98 M |
537.34 M |
-234.33 M |
390.61 M |
-80.79 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |