| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
869.00 M |
840.00 M |
756.90 M |
706.30 M |
714.90 M |
| Depreciation & Depletion |
848.00 M |
814.80 M |
738.10 M |
689.00 M |
696.00 M |
| Amortization of Intangible Assets |
21.00 M |
25.20 M |
18.80 M |
17.30 M |
18.90 M |
| Deferred Income Taxes and Investment Tax credity |
99.00 M |
122.30 M |
97.20 M |
211.90 M |
134.70 M |
| Deferred Income Taxes |
99.00 M |
122.30 M |
97.20 M |
211.90 M |
134.70 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-126.80 M |
-42.00 M |
-33.80 M |
3.40 M |
-25.60 M |
| Funds from Operations |
1.47 B |
1.87 B |
1.85 B |
1.48 B |
1.46 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-190.00 M |
-357.30 M |
-162.50 M |
-133.30 M |
-293.70 M |
| Incline (Decline) in Receivables |
-218.00 M |
-22.20 M |
-94.80 M |
-75.20 M |
-253.00 M |
| Incline (Decline) in Inventories |
60.30 M |
-61.60 M |
-104.60 M |
-10.50 M |
-27.90 M |
| Incline (Decline) in Accounts Payable |
-14.70 M |
-218.20 M |
103.30 M |
-70.90 M |
5.30 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-17.60 M |
-55.30 M |
-66.40 M |
23.30 M |
-18.10 M |
| Net Cash Flow/Operating Activities |
1.32 B |
1.68 B |
1.50 B |
1.31 B |
1.33 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
72.00 M |
539.10 M |
127.00 M |
97.20 M |
84.60 M |
| Incline (Decline) in Inventories |
2.20 M |
200,000.00 |
22.50 M |
10.50 M |
18.80 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
19.60 M |
97.40 M |
214.70 M |
59.70 M |
46.20 M |
| Other Uses - Investing |
-219.90 M |
-13.90 M |
-273.80 M |
-42.40 M |
0.00 |
| Other Sources - Investing |
423.00 M |
19.40 M |
279.00 M |
42.40 M |
0.00 |
| Net Cash Flow - Investing |
1.04 B |
919.80 M |
1.48 B |
920.20 M |
928.50 M |
| Proceeds from Stock Options |
87.40 M |
202.80 M |
102.90 M |
137.50 M |
146.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
793.40 M |
575.20 M |
482.30 M |
500.00 M |
0.00 |
| Long Term Borrowings |
580.10 M |
857.10 M |
292.50 M |
510.70 M |
286.30 M |
| Incline or Decline in Short Term Borrowings |
-178.90 M |
185.90 M |
104.80 M |
269.30 M |
-134.80 M |
| Reduction in Long Term Debt |
95.70 M |
431.20 M |
158.60 M |
634.00 M |
335.40 M |
| Cash Dividends Paid Total |
349.30 M |
312.00 M |
293.60 M |
276.20 M |
218.90 M |
| Common Dividends (Cash) |
349.30 M |
312.00 M |
293.60 M |
276.20 M |
218.90 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
51.30 M |
57.70 M |
17.90 M |
0.00 |
0.00 |
| Other Uses - Financing |
51.30 M |
57.70 M |
17.90 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
101.50 M |
-698.50 M |
-14.90 M |
-416.40 M |
-492.70 M |
| Effect of Exchange rate on Cash |
700,000.00 |
1.70 M |
7.60 M |
2.50 M |
-200,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |