| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
286.85 M |
235.25 M |
200.50 M |
183.72 M |
178.84 M |
| Depreciation & Depletion |
286.85 M |
235.25 M |
200.50 M |
183.72 M |
178.84 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
47.64 M |
-14.50 M |
6.20 M |
-39.61 M |
13.58 M |
| Funds from Operations |
1.71 B |
1.07 B |
914.16 M |
469.61 M |
185.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-87.32 M |
139.25 M |
-154.07 M |
-81.04 M |
22.38 M |
| Incline (Decline) in Receivables |
-42.45 M |
43.47 M |
-190.05 M |
-174.66 M |
-32.83 M |
| Incline (Decline) in Inventories |
-12.08 M |
-5.86 M |
-8.37 M |
5.11 M |
— |
| Incline (Decline) in Accounts Payable |
-27.15 M |
33.17 M |
58.76 M |
68.54 M |
33.80 M |
| Incline (Decline) in Income Taxes Payable |
-19.04 M |
63.95 M |
-10.70 M |
28.49 M |
7.90 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.32 M |
-1.34 M |
0.00 |
2.44 M |
21.88 M |
| Net Cash Flow/Operating Activities |
1.62 B |
1.21 B |
760.09 M |
388.57 M |
208.28 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 |
1.89 B |
2.85 B |
2.47 B |
4.96 B |
4.61 B |
| Decrease in Investments |
1.49 B |
3.16 B |
2.19 B |
5.61 B |
4.47 B |
| Disposal of Fixed Assets |
5.88 M |
10.86 M |
4.73 M |
26.05 M |
6.90 M |
| Other Uses - Investing |
16.80 M |
-8.11 M |
-7.29 M |
-63.40 M |
11.34 M |
| Other Sources - Investing |
0.00 |
8.11 M |
7.29 M |
63.40 M |
34.12 M |
| Net Cash Flow - Investing |
1.07 B |
314.79 M |
823.88 M |
-449.96 M |
233.69 M |
| Proceeds from Stock Options |
2.00 M |
10.84 M |
3.26 M |
11.55 M |
168,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
-1.87 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
18.08 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
249.46 M |
247.65 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
73,000.00 |
0.00 |
0.00 |
460.02 M |
11.97 M |
| Cash Dividends Paid Total |
852.15 M |
796.29 M |
258.16 M |
48.26 M |
32.28 M |
| Common Dividends (Cash) |
852.15 M |
796.29 M |
258.16 M |
48.26 M |
32.28 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.39 M |
5.19 M |
1.31 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.39 M |
5.19 M |
793,000.00 |
-12.82 M |
0.00 |
| Net Cash Flow - Financing |
-848.83 M |
-780.26 M |
-254.10 M |
-261.95 M |
185.49 M |
| Effect of Exchange rate on Cash |
-419,000.00 |
-20,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |