| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
151.04 M |
148.70 M |
177.33 M |
107.00 M |
66.22 M |
| Depreciation & Depletion |
151.04 M |
148.70 M |
177.26 M |
106.92 M |
66.12 M |
| Amortization of Intangible Assets |
75,378.00 |
76,874.00 |
100,305.00 |
164,243.70 |
197,478.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-251.13 M |
-609.64 M |
-505.80 M |
-168.48 M |
-54.13 M |
| Funds from Operations |
1.15 B |
1.65 B |
1.62 B |
672.97 M |
286.21 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
293.85 M |
50.65 M |
-413.41 M |
-188.54 M |
-144.66 M |
| Incline (Decline) in Receivables |
-4.13 M |
90.95 M |
-222.11 M |
-87.08 M |
-99.24 M |
| Incline (Decline) in Inventories |
188.58 M |
-130.85 M |
-224.13 M |
-207.61 M |
-40.16 M |
| Incline (Decline) in Accounts Payable |
109.41 M |
90.55 M |
32.84 M |
106.15 M |
-5.26 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow/Operating Activities |
1.45 B |
1.70 B |
1.21 B |
484.43 M |
141.55 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
20.85 B |
21.40 B |
7.90 B |
4.46 B |
2.70 B |
| Decrease in Investments |
19.92 B |
18.80 B |
7.32 B |
4.32 B |
2.54 B |
| Disposal of Fixed Assets |
1.84 M |
0.00 |
0.00 |
2.60 M |
3.58 M |
| Other Uses - Investing |
150.29 M |
108.26 M |
-42.64 M |
293,930.00 |
9.10 M |
| Other Sources - Investing |
0.00 |
0.00 |
42.64 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.94 B |
3.47 B |
998.51 M |
402.57 M |
812.09 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
2.01 B |
0.00 |
0.00 |
439.63 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
42.92 M |
0.00 |
0.00 |
| Long Term Borrowings |
248.61 M |
24.71 M |
0.00 |
32.71 M |
181.50 M |
| Incline or Decline in Short Term Borrowings |
175.82 M |
307.18 M |
285.10 M |
34.29 M |
93.34 M |
| Reduction in Long Term Debt |
149.40 M |
204.00 M |
363.05 M |
74.24 M |
75.69 M |
| Cash Dividends Paid Total |
84.87 M |
33.00 M |
98.45 M |
16.56 M |
14.03 M |
| Common Dividends (Cash) |
84.87 M |
33.00 M |
98.45 M |
16.56 M |
14.03 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
9.55 M |
5.49 M |
2.47 M |
| Other Uses - Financing |
-23.27 M |
0.00 |
9.02 M |
5.49 M |
2.47 M |
| Net Cash Flow - Financing |
166.88 M |
2.10 B |
-210.30 M |
-18.30 M |
627.22 M |
| Effect of Exchange rate on Cash |
0.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |