| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
215.28 M |
199.83 M |
152.63 M |
118.51 M |
76.14 M |
| Depreciation & Depletion |
215.28 M |
199.83 M |
152.63 M |
118.51 M |
76.14 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 |
16.83 M |
233.27 M |
32.82 M |
29.60 M |
7.80 M |
| Funds from Operations |
699.27 M |
1.01 B |
478.94 M |
435.84 M |
532.92 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
583.59 M |
-830.02 M |
175.56 M |
236.51 M |
-405.25 M |
| Incline (Decline) in Receivables |
-134.60 M |
387.87 M |
231.49 M |
-1.15 B |
-459.60 M |
| Incline (Decline) in Inventories |
-358.59 M |
-545.50 M |
27.61 M |
-247.07 M |
168.99 M |
| Incline (Decline) in Accounts Payable |
137.78 M |
-1.08 M |
157.76 M |
121.18 M |
122.03 M |
| Incline (Decline) in Income Taxes Payable |
-167.04 M |
-60.89 M |
71.50 M |
132.82 M |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.11 B |
-610.41 M |
-219.99 M |
741.76 M |
508.83 M |
| Net Cash Flow/Operating Activities |
1.28 B |
179.86 M |
654.51 M |
127.67 M |
639.10 M |
| Additions to Other Assets |
267.05 M |
271.19 M |
205.01 M |
126.32 M |
142.95 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
514,679.14 |
48,794.85 |
57.25 M |
| Decrease in Investments |
29,466.41 |
1.23 M |
0.00 |
45.90 M |
0.00 |
| Disposal of Fixed Assets |
1.85 M |
4.94 M |
1.97 M |
16.96 M |
165,644.12 |
| Other Uses - Investing |
13.47 M |
-14.78 M |
0.00 |
0.00 |
-1.95 M |
| Other Sources - Investing |
14.78 M |
1.24 M |
1.95 M |
191,172.24 |
4.98 M |
| Net Cash Flow - Investing |
546.74 M |
465.11 M |
177.93 M |
235.77 M |
547.64 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
3.65 M |
5.14 M |
12.07 M |
3.27 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
176.78 M |
793,612.44 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
2.10 B |
1.81 B |
682.78 M |
710.55 M |
1.53 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-16.45 M |
-104.19 M |
— |
| Reduction in Long Term Debt |
1.85 B |
1.49 B |
1.40 B |
1.30 B |
482.80 M |
| Cash Dividends Paid Total |
235.44 M |
171.24 M |
151.61 M |
185.48 M |
186.84 M |
| Common Dividends (Cash) |
235.44 M |
171.24 M |
151.61 M |
185.48 M |
186.84 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
4.21 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-1.79 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-165.61 M |
144.95 M |
-70.48 M |
50.23 M |
348.77 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
321.02 M |
-406.10 M |
— |
— |
— |