| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
12.28 M |
14.43 M |
13.66 M |
20.94 M |
12.77 M |
| Depreciation & Depletion |
12.28 M |
14.43 M |
13.66 M |
13.98 M |
12.40 M |
| Amortization of Intangible Assets |
6.96 M |
371,000.00 |
107.38 M |
— |
— |
| 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 |
-577.27 M |
10.96 M |
-137.14 M |
-96.88 M |
70.33 M |
| Funds from Operations |
-536.00 M |
207.90 M |
159.68 M |
336.33 M |
425.36 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
— |
— |
— |
| Funds from/for Other Operating Activities |
24.20 M |
-387.34 M |
41.56 M |
-125.16 M |
1.85 M |
| Incline (Decline) in Receivables |
-55.10 M |
-187.98 M |
-52.01 M |
-141.06 M |
-13.40 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
79.30 M |
-199.36 M |
93.57 M |
15.90 M |
15.25 M |
| Net Cash Flow/Operating Activities |
-511.80 M |
-179.44 M |
201.24 M |
211.16 M |
427.21 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 |
5.32 B |
5.09 B |
9.96 B |
10.58 B |
7.84 B |
| Decrease in Investments |
1.97 B |
4.47 B |
13.78 B |
10.98 B |
6.04 B |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
47.62 M |
230.66 M |
264.08 M |
706.97 M |
-12.35 M |
| Other Sources - Investing |
0.00 |
0.00 |
7.75 M |
6.05 M |
12.35 M |
| Net Cash Flow - Investing |
3.40 B |
851.50 M |
-3.55 B |
319.34 M |
1.82 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
2.85 B |
7.10 B |
0.00 |
13.90 B |
11.15 B |
| Incline or Decline in Short Term Borrowings |
1.28 B |
-1.96 B |
-144.30 M |
-4.15 B |
4.26 B |
| Reduction in Long Term Debt |
98.20 M |
4.00 B |
3.50 B |
9.55 B |
2.80 B |
| Cash Dividends Paid Total |
114.40 M |
111.80 M |
99.60 M |
86.40 M |
72.00 M |
| Common Dividends (Cash) |
114.40 M |
111.80 M |
99.60 M |
86.40 M |
72.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
3.92 B |
1.02 B |
-3.74 B |
108.70 M |
1.39 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |