| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
95.88 M |
104.34 M |
96.93 M |
90.88 M |
87.09 M |
| Depreciation & Depletion |
75.24 M |
81.61 M |
80.13 M |
76.55 M |
68.07 M |
| Amortization of Intangible Assets |
20.64 M |
22.73 M |
16.80 M |
14.34 M |
19.02 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
72.21 M |
78.20 M |
32.12 M |
147.10 M |
15.49 M |
| Funds from Operations |
582.30 M |
699.27 M |
689.50 M |
689.14 M |
546.93 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
37.80 M |
518.40 M |
118.12 M |
979.70 M |
205.23 M |
| Incline (Decline) in Receivables |
8.74 M |
-229.33 M |
-679.96 M |
-392.77 M |
-267.39 M |
| Incline (Decline) in Inventories |
-8.01 M |
285.74 M |
-349.54 M |
1.07 B |
916.30 M |
| Incline (Decline) in Accounts Payable |
53.68 M |
468.24 M |
1.16 B |
311.42 M |
-432.02 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-16.62 M |
-6.25 M |
-8.48 M |
-11.53 M |
-11.66 M |
| Net Cash Flow/Operating Activities |
783.76 M |
737.07 M |
1.21 B |
807.26 M |
1.53 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
169.23 M |
170.09 M |
296.22 M |
4.40 M |
68.88 M |
| Incline (Decline) in Inventories |
909.10 M |
7.75 B |
2.00 B |
697.10 M |
0.00 |
| Decrease in Investments |
1.38 B |
7.35 B |
2.29 B |
347.98 M |
0.00 |
| Disposal of Fixed Assets |
4.90 M |
13.28 M |
77.78 M |
40.92 M |
15.94 M |
| Other Uses - Investing |
2.36 M |
0.00 |
0.00 |
-14.56 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
14.56 M |
0.00 |
| Net Cash Flow - Investing |
148.35 M |
-163.42 M |
674.44 M |
42.70 M |
501.44 M |
| Proceeds from Stock Options |
84.39 M |
94.62 M |
138.05 M |
174.06 M |
15.15 M |
| Other Proceeds from Sale/Issues of Stock |
-1.12 M |
-2.65 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
680.62 M |
1.44 B |
719.25 M |
787.76 M |
145.69 M |
| Long Term Borrowings |
5.96 B |
722.77 M |
134.89 M |
895.50 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
5.97 B |
621.01 M |
0.00 |
1.18 B |
368.42 M |
| Cash Dividends Paid Total |
48.67 M |
37.25 M |
20.60 M |
10.60 M |
11.20 M |
| Common Dividends (Cash) |
48.67 M |
37.25 M |
20.60 M |
10.60 M |
11.20 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
125.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-163,000.00 |
125.00 M |
-2.94 M |
-18.86 M |
-1.39 M |
| Net Cash Flow - Financing |
-504.16 M |
-662.58 M |
-1.15 B |
-469.85 M |
-929.99 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |