| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
658.04 M |
544.26 M |
371.13 M |
338.53 M |
300.40 M |
| Depreciation & Depletion |
658.04 M |
544.26 M |
371.13 M |
338.53 M |
300.40 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
453.80 M |
50.52 M |
86.81 M |
7.10 M |
1.37 M |
| Funds from Operations |
1.72 B |
1.50 B |
1.70 B |
1.19 B |
616.74 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-278.63 M |
-130.54 M |
-210.74 M |
-159.57 M |
-53.54 M |
| Incline (Decline) in Receivables |
-157.70 M |
93.49 M |
-279.69 M |
-271.97 M |
-129.68 M |
| Incline (Decline) in Inventories |
-26.77 M |
-28.67 M |
-48.63 M |
-21.70 M |
-4.90 M |
| Incline (Decline) in Accounts Payable |
38.13 M |
4.50 M |
145.05 M |
121.85 M |
84.65 M |
| Incline (Decline) in Income Taxes Payable |
24.04 M |
-80.69 M |
71.77 M |
8.26 M |
-7.50 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-156.33 M |
-119.17 M |
-99.24 M |
3.99 M |
3.90 M |
| Net Cash Flow/Operating Activities |
1.45 B |
1.37 B |
1.49 B |
1.03 B |
563.20 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
287,000.00 |
8.39 M |
82.41 M |
46.20 M |
0.00 |
| Incline (Decline) in Inventories |
541.29 M |
656.42 M |
1.14 B |
745.74 M |
920.14 M |
| Decrease in Investments |
521.61 M |
860.38 M |
1.33 B |
749.56 M |
908.61 M |
| Disposal of Fixed Assets |
69.84 M |
162.06 M |
17.56 M |
27.46 M |
6.88 M |
| Other Uses - Investing |
0.00 |
-194.33 M |
-35.84 M |
36.00 M |
0.00 |
| Other Sources - Investing |
0.00 |
194.33 M |
35.84 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.44 B |
1.46 B |
1.77 B |
958.24 M |
549.08 M |
| Proceeds from Stock Options |
0.00 |
421.16 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
56.63 M |
61.62 M |
-3.00 M |
194.46 M |
71.25 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
294.16 M |
104.26 M |
1.40 B |
99.48 M |
0.00 |
| Long Term Borrowings |
955.58 M |
2.75 B |
0.00 |
0.00 |
700.00 M |
| Incline or Decline in Short Term Borrowings |
-581.40 M |
10.81 M |
9.86 M |
-778,000.00 |
-844,000.00 |
| Reduction in Long Term Debt |
836.51 M |
38.42 M |
769.79 M |
424,000.00 |
302.41 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 |
29.23 M |
2.16 M |
4.14 M |
0.00 |
109,000.00 |
| Other Uses - Financing |
29.23 M |
2.16 M |
4.14 M |
-2.74 M |
109,000.00 |
| Net Cash Flow - Financing |
-89.24 M |
-78.90 M |
418.28 M |
102.63 M |
-221.19 M |
| Effect of Exchange rate on Cash |
-5.70 M |
1.96 M |
-516,000.00 |
6.41 M |
12.04 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |