| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
453.17 M |
388.30 M |
339.61 M |
288.89 M |
243.90 M |
| Depreciation & Depletion |
440.60 M |
375.07 M |
295.19 M |
249.84 M |
204.36 M |
| Amortization of Intangible Assets |
12.57 M |
13.23 M |
44.42 M |
39.05 M |
39.54 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
81.16 M |
19.21 M |
29.70 M |
33.03 M |
3.58 M |
| Funds from Operations |
1.61 B |
1.53 B |
1.23 B |
1.10 B |
910.26 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-371.86 M |
1.57 B |
-348.37 M |
-166.50 M |
-155.80 M |
| Incline (Decline) in Receivables |
1.65 B |
-262.43 M |
-239.48 M |
-159.35 M |
-154.86 M |
| Incline (Decline) in Inventories |
-275.02 M |
-350.53 M |
-290.59 M |
-339.99 M |
20.01 M |
| Incline (Decline) in Accounts Payable |
-98.39 M |
104.40 M |
125.32 M |
172.06 M |
-118.13 M |
| Incline (Decline) in Income Taxes Payable |
-102.86 M |
92.06 M |
4.18 M |
70.16 M |
35.19 M |
| Incline (Decline) in Other Accruals |
148.75 M |
139.75 M |
94.75 M |
151.56 M |
93.61 M |
| Incline (Decline) in Other Assets or Liabilties |
-44.33 M |
-63.78 M |
-19.59 M |
19.19 M |
-27.12 M |
| Net Cash Flow/Operating Activities |
1.23 B |
3.10 B |
881.69 M |
937.10 M |
754.46 M |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
7.75 B |
13.51 B |
71.31 M |
54.48 M |
246.61 M |
| Decrease in Investments |
7.69 B |
13.24 B |
441.71 M |
0.00 |
— |
| Disposal of Fixed Assets |
30.20 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
4.39 M |
6.86 M |
33.06 M |
33.41 M |
25.62 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.57 B |
1.42 B |
903.78 M |
977.49 M |
415.52 M |
| Proceeds from Stock Options |
97.41 M |
94.59 M |
22.86 M |
47.09 M |
46.26 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
747.92 M |
1.63 B |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
996.03 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
19.61 M |
109.60 M |
5.10 M |
13.29 M |
362.35 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
6.15 M |
25.71 M |
14.46 M |
10.56 M |
0.00 |
| Other Uses - Financing |
-1.14 M |
25.71 M |
14.46 M |
10.56 M |
-185,000.00 |
| Net Cash Flow - Financing |
324.78 M |
-1.62 B |
32.21 M |
44.36 M |
-316.28 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |