| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
286.40 M |
310.00 M |
305.40 M |
380.40 M |
382.40 M |
| Depreciation & Depletion |
241.90 M |
262.70 M |
261.40 M |
320.30 M |
316.90 M |
| Amortization of Intangible Assets |
44.50 M |
47.30 M |
44.00 M |
60.10 M |
65.50 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-6.50 M |
-240.30 M |
-156.40 M |
411.40 M |
1.20 M |
| Funds from Operations |
641.40 M |
594.70 M |
683.70 M |
787.00 M |
659.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-321.90 M |
-5.90 M |
-263.00 M |
-186.80 M |
-161.10 M |
| Incline (Decline) in Receivables |
-269.60 M |
8.20 M |
38.00 M |
-44.00 M |
-113.40 M |
| Incline (Decline) in Inventories |
-24.00 M |
-6.60 M |
28.20 M |
-27.20 M |
-15.60 M |
| Incline (Decline) in Accounts Payable |
19.80 M |
31.50 M |
-65.70 M |
94.50 M |
34.50 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
289.30 M |
9.80 M |
-92.40 M |
13.80 M |
35.30 M |
| Incline (Decline) in Other Assets or Liabilties |
-337.40 M |
-48.80 M |
-171.10 M |
-223.90 M |
-101.90 M |
| Net Cash Flow/Operating Activities |
319.50 M |
588.80 M |
420.70 M |
600.20 M |
498.20 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 |
0.00 |
0.00 |
3.50 M |
83.60 M |
244.60 M |
| Decrease in Investments |
0.00 |
0.00 |
51.70 M |
151.20 M |
376.40 M |
| Disposal of Fixed Assets |
12.90 M |
900.80 M |
832.10 M |
197.60 M |
42.30 M |
| Other Uses - Investing |
0.00 |
29.80 M |
5.20 M |
-44.20 M |
175.20 M |
| Other Sources - Investing |
38.30 M |
0.00 |
13.80 M |
44.20 M |
0.00 |
| Net Cash Flow - Investing |
866.10 M |
-329.00 M |
-468.00 M |
288.90 M |
634.50 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.30 M |
34.10 M |
49.60 M |
29.30 M |
115.10 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.70 M |
296.80 M |
105.10 M |
0.00 |
0.00 |
| Long Term Borrowings |
500.00 M |
300.00 M |
39.10 M |
255.80 M |
293.60 M |
| Incline or Decline in Short Term Borrowings |
-25.20 M |
-67.50 M |
-14.90 M |
180.00 M |
-24.50 M |
| Reduction in Long Term Debt |
154.30 M |
273.20 M |
535.90 M |
571.90 M |
109.50 M |
| Cash Dividends Paid Total |
154.30 M |
143.20 M |
134.40 M |
121.90 M |
114.00 M |
| Common Dividends (Cash) |
154.30 M |
143.20 M |
134.40 M |
121.90 M |
114.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
8.40 M |
0.00 |
0.00 |
32.90 M |
| Other Uses - Financing |
-17.90 M |
8.40 M |
-127.20 M |
-79.70 M |
-1.40 M |
| Net Cash Flow - Financing |
147.90 M |
-438.20 M |
-828.80 M |
-308.40 M |
159.30 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |