| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
— |
— |
— |
— |
— |
| Depreciation & Depletion |
— |
— |
— |
— |
— |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
664.58 M |
114.70 M |
130.54 M |
— |
— |
| Deferred Income Taxes |
664.58 M |
114.70 M |
130.54 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
— |
— |
— |
— |
— |
| Funds from Operations |
4.59 M |
341.93 M |
721.15 M |
697.47 M |
645.80 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 |
4.59 M |
341.93 M |
721.15 M |
697.47 M |
645.80 M |
| Additions to Other Assets |
17.05 M |
29.34 M |
180.88 M |
14.81 M |
6.95 M |
| Net Assets from Acquisitions |
143.24 M |
245.82 M |
172.96 M |
137.24 M |
115.71 M |
| Incline (Decline) in Inventories |
759.80 M |
5.68 B |
2.96 B |
2.90 B |
3.24 B |
| Decrease in Investments |
978.62 M |
5.52 B |
3.50 B |
2.67 B |
3.06 B |
| Disposal of Fixed Assets |
3.75 M |
8.06 M |
40.69 M |
5.62 M |
5.14 M |
| Other Uses - Investing |
-3.03 M |
-7.50 M |
134.96 M |
-10.84 M |
-2.37 M |
| Other Sources - Investing |
4.05 M |
8.48 M |
10.60 M |
19.31 M |
7.79 M |
| Net Cash Flow - Investing |
24.93 M |
515.62 M |
115.72 M |
414.93 M |
367.70 M |
| Proceeds from Stock Options |
5.38 M |
8.41 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
46.00 M |
187.24 M |
145.69 M |
0.00 |
0.00 |
| Long Term Borrowings |
116.91 M |
570.47 M |
642.20 M |
800.45 M |
132,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
223.04 M |
262.18 M |
195.91 M |
7.79 M |
0.00 |
| Common Dividends (Cash) |
223.04 M |
262.18 M |
195.91 M |
7.79 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
297,000.00 |
4.69 M |
178.28 M |
134.66 M |
101.64 M |
| Other Uses - Financing |
-3.27 M |
-27.67 M |
-736.73 M |
-920.97 M |
-369.73 M |
| Net Cash Flow - Financing |
-150.03 M |
101.78 M |
-436.13 M |
-128.31 M |
-369.60 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |