| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
54.30 M |
45.43 M |
65.17 M |
55.57 M |
54.50 M |
| Depreciation & Depletion |
54.30 M |
45.43 M |
65.17 M |
55.57 M |
54.50 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.10 B |
734.82 M |
204.31 M |
80.63 M |
-49.58 M |
| Funds from Operations |
776.28 M |
1.18 B |
1.62 B |
1.16 B |
705.17 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-331.76 M |
-623.58 M |
-1.30 B |
-742.19 M |
-124.37 M |
| Incline (Decline) in Receivables |
339.12 M |
47.84 M |
-221.28 M |
-385.20 M |
-50.66 M |
| Incline (Decline) in Inventories |
666.23 M |
-371.27 M |
-1.69 B |
-870.19 M |
-267.23 M |
| Incline (Decline) in Accounts Payable |
-683.72 M |
-386.21 M |
741.69 M |
418.57 M |
61.71 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-653.40 M |
86.06 M |
-134.06 M |
94.64 M |
131.81 M |
| Net Cash Flow/Operating Activities |
444.51 M |
552.54 M |
322.98 M |
420.19 M |
580.80 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
33.21 M |
416.05 M |
105.73 M |
159.39 M |
| Incline (Decline) in Inventories |
715.75 M |
837.93 M |
968.30 M |
799.77 M |
265.26 M |
| Decrease in Investments |
1.00 B |
404.10 M |
502.88 M |
364.99 M |
325.40 M |
| Disposal of Fixed Assets |
81,000.00 |
0.00 |
17.00 M |
0.00 |
0.00 |
| Other Uses - Investing |
-18.13 M |
-89.47 M |
117.36 M |
-33.80 M |
93,000.00 |
| Other Sources - Investing |
18.13 M |
89.47 M |
0.00 |
33.80 M |
0.00 |
| Net Cash Flow - Investing |
-306.98 M |
404.35 M |
1.00 B |
534.11 M |
118.20 M |
| Proceeds from Stock Options |
21.59 M |
31.13 M |
38.07 M |
14.54 M |
18.20 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
3.97 M |
323.23 M |
289.28 M |
113.58 M |
1.04 M |
| Long Term Borrowings |
32.18 M |
500.09 M |
852.87 M |
743.28 M |
341.73 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
372.85 M |
162.28 M |
-118.99 M |
156.12 M |
| Reduction in Long Term Debt |
1.10 B |
471.65 M |
527.97 M |
404.09 M |
186.08 M |
| Cash Dividends Paid Total |
101.12 M |
101.30 M |
89.23 M |
79.94 M |
22.70 M |
| Common Dividends (Cash) |
101.12 M |
101.30 M |
89.23 M |
79.94 M |
22.70 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
449.59 M |
7.10 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
413.04 M |
-64.25 M |
-33.18 M |
-18.40 M |
0.00 |
| Net Cash Flow - Financing |
-734.62 M |
-429.20 M |
324.13 M |
304.08 M |
31.11 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |