| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
604.50 M |
491.24 M |
412.62 M |
367.21 M |
314.05 M |
| Depreciation & Depletion |
603.00 M |
490.24 M |
411.42 M |
366.41 M |
313.55 M |
| Amortization of Intangible Assets |
1.50 M |
1.00 M |
1.20 M |
800,000.00 |
500,000.00 |
| Deferred Income Taxes and Investment Tax credity |
303.90 M |
271.74 M |
203.90 M |
166.18 M |
— |
| Deferred Income Taxes |
303.90 M |
271.74 M |
203.90 M |
166.18 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
380.30 M |
45.38 M |
-83,000.00 |
120.92 M |
55.19 M |
| Funds from Operations |
954.10 M |
1.18 B |
1.17 B |
909.69 M |
951.24 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
75.50 M |
159.29 M |
221.94 M |
-28.33 M |
64.18 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
-600,000.00 |
-48.58 M |
-85.53 M |
-121.62 M |
-77.66 M |
| Incline (Decline) in Accounts Payable |
-63.90 M |
36.07 M |
104.97 M |
9.72 M |
27.95 M |
| Incline (Decline) in Income Taxes Payable |
7.30 M |
86.37 M |
132.72 M |
14.44 M |
— |
| Incline (Decline) in Other Accruals |
38.63 M |
54.42 M |
22.71 M |
78.09 M |
55.90 M |
| Incline (Decline) in Other Assets or Liabilties |
132.70 M |
46.80 M |
15.35 M |
46.42 M |
35.81 M |
| Net Cash Flow/Operating Activities |
1.39 B |
1.26 B |
1.33 B |
1.13 B |
922.92 M |
| Additions to Other Assets |
0.00 |
0.00 |
— |
— |
— |
| Net Assets from Acquisitions |
74.20 M |
53.29 M |
91.73 M |
21.58 M |
7.52 M |
| Incline (Decline) in Inventories |
71.80 M |
237.42 M |
639.19 M |
643.49 M |
566.64 M |
| Decrease in Investments |
95.90 M |
225.66 M |
700.32 M |
1.10 B |
392.89 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
52.00 M |
56.55 M |
39.20 M |
7.92 M |
64.75 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
421.10 M |
1.09 B |
1.20 B |
841.04 M |
220.62 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
112.30 M |
176.94 M |
159.25 M |
163.56 M |
137.59 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
311.40 M |
996.80 M |
854.04 M |
1.11 B |
203.41 M |
| Long Term Borrowings |
0.00 |
548.96 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
2.20 M |
10.25 M |
423.00 M |
277.00 M |
0.00 |
| Reduction in Long Term Debt |
600,000.00 |
784,000.00 |
898,000.00 |
735,000.00 |
722,000.00 |
| 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 |
14.70 M |
93.06 M |
117.37 M |
0.00 |
0.00 |
| Other Uses - Financing |
13.00 M |
89.55 M |
117.37 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-642.20 M |
-184.50 M |
-171.89 M |
-155.33 M |
-673.83 M |
| Effect of Exchange rate on Cash |
4.30 M |
900,000.00 |
11.27 M |
3.53 M |
283,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |