| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
463.30 M |
291.78 M |
197.30 M |
167.60 M |
137.82 M |
| Depreciation & Depletion |
360.59 M |
251.59 M |
197.30 M |
167.60 M |
137.82 M |
| Amortization of Intangible Assets |
102.71 M |
40.18 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.40 B |
70.31 M |
-104.26 M |
13.61 M |
-783.89 M |
| Funds from Operations |
2.60 B |
1.26 B |
722.02 M |
549.85 M |
685.14 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-369.40 M |
-351.80 M |
-164.06 M |
69.02 M |
-389.01 M |
| Incline (Decline) in Receivables |
-140.54 M |
-118.70 M |
-9.05 M |
23.60 M |
-2.83 M |
| Incline (Decline) in Inventories |
-658.93 M |
-255.62 M |
-159.98 M |
14.61 M |
-170.73 M |
| Incline (Decline) in Accounts Payable |
594.64 M |
-20.01 M |
-48.20 M |
60.09 M |
-1.31 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-8.35 M |
-67.49 M |
24.85 M |
14.87 M |
4.18 M |
| Incline (Decline) in Other Assets or Liabilties |
-156.21 M |
110.02 M |
28.33 M |
-44.15 M |
-218.32 M |
| Net Cash Flow/Operating Activities |
2.23 B |
909.53 M |
557.97 M |
618.88 M |
296.14 M |
| Additions to Other Assets |
4.34 M |
3.53 M |
6.42 M |
93.03 M |
0.00 |
| Net Assets from Acquisitions |
51.35 M |
93.84 M |
163.54 M |
77.43 M |
90.73 M |
| Incline (Decline) in Inventories |
2.09 B |
2.52 B |
2.03 M |
418.74 M |
29.76 M |
| Decrease in Investments |
7.46 M |
6.54 M |
19.39 M |
875.97 M |
33.58 M |
| Disposal of Fixed Assets |
3.64 M |
458,297.42 |
3.47 M |
2.63 M |
3.65 M |
| Other Uses - Investing |
-929,999.94 |
-18.80 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
929,999.94 |
18.80 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
3.30 B |
3.43 B |
555.57 M |
994.71 M |
-455.72 M |
| Proceeds from Stock Options |
— |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
1.25 M |
220.87 M |
— |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
36.65 M |
0.00 |
0.00 |
| Long Term Borrowings |
99.38 M |
2.01 B |
417.62 M |
14.82 M |
75.24 M |
| Incline or Decline in Short Term Borrowings |
1.74 B |
895.50 M |
-234.74 M |
-108.59 M |
13.39 M |
| Reduction in Long Term Debt |
69.93 M |
28.16 M |
120.55 M |
20.94 M |
52.09 M |
| Cash Dividends Paid Total |
467.92 M |
319.49 M |
190.62 M |
194.15 M |
5.15 M |
| Common Dividends (Cash) |
467.92 M |
319.49 M |
190.62 M |
194.15 M |
5.15 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
2.00 M |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
2.00 M |
0.00 |
| Net Cash Flow - Financing |
1.30 B |
2.56 B |
-163.68 M |
-306.87 M |
252.27 M |
| Effect of Exchange rate on Cash |
-209.77 M |
19.88 M |
21.35 M |
-30.28 M |
1.36 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |