| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
242.28 M |
204.17 M |
213.77 M |
205.70 M |
214.11 M |
| Depreciation & Depletion |
222.19 M |
204.17 M |
213.77 M |
205.70 M |
214.11 M |
| Amortization of Intangible Assets |
20.09 M |
— |
— |
— |
— |
| 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 |
-1.45 B |
-230.83 M |
-436.57 M |
-248.00 M |
-67.77 M |
| Funds from Operations |
-604.34 M |
846.66 M |
780.58 M |
965.60 M |
994.59 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-80.31 M |
-48.51 M |
-18.80 M |
-5.08 M |
-24.87 M |
| Incline (Decline) in Receivables |
-11.62 M |
-26.45 M |
-16.36 M |
-17.01 M |
-36.37 M |
| Incline (Decline) in Inventories |
-45.09 M |
-48.02 M |
-54.35 M |
5.48 M |
-19.17 M |
| Incline (Decline) in Accounts Payable |
9.73 M |
48.16 M |
76.06 M |
15.46 M |
39.57 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-33.32 M |
-22.20 M |
-24.15 M |
-9.02 M |
-8.90 M |
| Net Cash Flow/Operating Activities |
-684.65 M |
798.15 M |
761.78 M |
960.51 M |
969.73 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
95.55 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
467.61 M |
970.94 M |
1.35 B |
1.10 B |
| Decrease in Investments |
96.29 M |
1.24 B |
1.33 B |
1.90 B |
2.72 B |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
161.81 M |
142.59 M |
170.81 M |
170.94 M |
2.11 B |
| Other Sources - Investing |
448.99 M |
371.77 M |
260.13 M |
179.97 M |
285.36 M |
| Net Cash Flow - Investing |
393.25 M |
-391.20 M |
35.26 M |
-177.10 M |
707.75 M |
| Proceeds from Stock Options |
1.18 M |
21.48 M |
125.80 M |
31.26 M |
62.17 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
250.41 M |
1.15 B |
1.06 B |
1.05 B |
564.13 M |
| Long Term Borrowings |
993.55 M |
398.14 M |
493.12 M |
199.97 M |
305.05 M |
| Incline or Decline in Short Term Borrowings |
1.25 B |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
400.00 M |
46.25 M |
0.00 |
280.69 M |
0.00 |
| Cash Dividends Paid Total |
302.31 M |
260.80 M |
212.91 M |
173.78 M |
119.23 M |
| Common Dividends (Cash) |
302.31 M |
260.80 M |
212.91 M |
173.78 M |
119.23 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
320,000.00 |
3.07 M |
18.93 M |
6.06 M |
0.00 |
| Other Uses - Financing |
320,000.00 |
3.07 M |
18.93 M |
6.06 M |
0.00 |
| Net Cash Flow - Financing |
1.29 B |
-1.04 B |
-637.02 M |
-1.27 B |
-316.15 M |
| Effect of Exchange rate on Cash |
-24.79 M |
12.91 M |
7.92 M |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |