| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
298,000.00 |
0.00 |
0.00 |
0.00 |
— |
| Depreciation & Depletion |
36,000.00 |
0.00 |
0.00 |
0.00 |
— |
| Amortization of Intangible Assets |
262,000.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-450.86 M |
-38.70 M |
-285.36 M |
72,000.00 |
— |
| Funds from Operations |
-546.80 M |
32.87 M |
-239.44 M |
-219,000.00 |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-113.82 M |
10.05 M |
42.41 M |
323,000.00 |
— |
| Incline (Decline) in Receivables |
-81.00 M |
-23.60 M |
-45.02 M |
-13,000.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
-20.53 M |
-8.59 M |
35.55 M |
0.00 |
— |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-9.49 M |
41.39 M |
49.38 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.81 M |
859,000.00 |
2.50 M |
336,000.00 |
— |
| Net Cash Flow/Operating Activities |
-660.62 M |
42.92 M |
-197.03 M |
104,000.00 |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
1.95 B |
3.20 B |
10.41 B |
429.00 M |
— |
| Decrease in Investments |
4.80 B |
2.63 B |
3.24 B |
0.00 |
— |
| Disposal of Fixed Assets |
13.61 M |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
69.78 M |
265.67 M |
243.33 M |
0.00 |
— |
| Other Sources - Investing |
238.37 M |
99.37 M |
162,000.00 |
0.00 |
— |
| Net Cash Flow - Investing |
-2.80 B |
829.27 M |
7.41 B |
429.00 M |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
-235,000.00 |
0.00 |
365.78 M |
379.77 M |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
224.14 M |
72.17 M |
0.00 |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
-2.04 B |
571.40 M |
6.44 B |
317.81 M |
— |
| Reduction in Long Term Debt |
534,000.00 |
0.00 |
0.00 |
0.00 |
— |
| Cash Dividends Paid Total |
86.92 M |
77.01 M |
31.22 M |
0.00 |
— |
| Common Dividends (Cash) |
86.92 M |
77.01 M |
31.22 M |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
78.20 M |
261.35 M |
619.20 M |
0.00 |
— |
| Other Uses - Financing |
-187.91 M |
256.77 M |
605.09 M |
0.00 |
— |
| Net Cash Flow - Financing |
-2.09 B |
823.33 M |
7.38 B |
697.58 M |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |