| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
107.04 M |
44.90 M |
58.17 M |
61.16 M |
59.48 M |
| Depreciation & Depletion |
107.04 M |
44.90 M |
58.17 M |
61.16 M |
59.48 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
— |
— |
— |
— |
— |
| Funds from Operations |
980.98 M |
736.38 M |
-304.50 M |
-202.51 M |
-6.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
192.97 M |
-3.48 M |
1.35 B |
956.70 M |
668.47 M |
| Incline (Decline) in Receivables |
— |
— |
— |
— |
— |
| 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 |
— |
— |
— |
— |
— |
| Net Cash Flow/Operating Activities |
1.17 B |
732.90 M |
1.05 B |
754.19 M |
662.37 M |
| Additions to Other Assets |
-39.61 M |
-16.77 M |
-16.23 M |
-50.58 M |
-22.00 M |
| Net Assets from Acquisitions |
1.69 M |
189.72 M |
17.75 M |
0.00 |
68.00 M |
| Incline (Decline) in Inventories |
4.34 B |
5.51 B |
2.94 B |
3.94 B |
4.29 B |
| Decrease in Investments |
3.98 B |
4.33 B |
3.44 B |
4.16 B |
4.06 B |
| Disposal of Fixed Assets |
773.72 M |
67.55 M |
3.63 M |
5.33 M |
12.38 M |
| Other Uses - Investing |
0.00 |
11.45 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
9.12 M |
9.00 M |
| Net Cash Flow - Investing |
3.07 B |
5.06 B |
4.24 B |
2.43 B |
3.18 B |
| Proceeds from Stock Options |
354.30 M |
0.00 |
0.00 |
17.00 M |
— |
| Other Proceeds from Sale/Issues of Stock |
1.34 B |
59.41 M |
314.75 M |
87.33 M |
80.22 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.88 M |
322.02 M |
26.48 M |
82.21 M |
104.88 M |
| Long Term Borrowings |
32.00 M |
296.29 M |
399.96 M |
598.42 M |
300.00 M |
| Incline or Decline in Short Term Borrowings |
-3.51 B |
3.73 B |
1.18 B |
-933.19 M |
-232.68 M |
| Reduction in Long Term Debt |
160.64 M |
274.96 M |
632.36 M |
2.27 M |
243.29 M |
| Cash Dividends Paid Total |
195.68 M |
195.65 M |
160.82 M |
130.30 M |
114.60 M |
| Common Dividends (Cash) |
21.78 M |
181.33 M |
156.99 M |
130.30 M |
114.60 M |
| Preferred Dividends (Cash) |
173.90 M |
14.32 M |
3.84 M |
0.00 |
0.00 |
| Other Sources - Financing |
1.06 M |
11.82 M |
15.71 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.06 M |
11.73 M |
8.45 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
1.52 B |
4.24 B |
3.43 B |
2.53 B |
2.25 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |