| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
153.47 M |
154.78 M |
172.16 M |
155.56 M |
152.63 M |
| Depreciation & Depletion |
144.22 M |
142.17 M |
166.85 M |
153.18 M |
149.92 M |
| Amortization of Intangible Assets |
9.25 M |
12.61 M |
5.31 M |
2.38 M |
2.71 M |
| Deferred Income Taxes and Investment Tax credity |
31.80 M |
35.32 M |
30.63 M |
44.66 M |
316.92 M |
| Deferred Income Taxes |
31.80 M |
35.32 M |
30.63 M |
44.66 M |
316.92 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-216.36 M |
24.93 M |
-96.57 M |
56.66 M |
31.21 M |
| Funds from Operations |
387.64 M |
712.03 M |
673.77 M |
596.62 M |
641.61 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-42.66 M |
146.59 M |
24.48 M |
31.09 M |
-3.46 M |
| Incline (Decline) in Receivables |
48.90 M |
-27.01 M |
-6.70 M |
5.30 M |
-30.72 M |
| Incline (Decline) in Inventories |
16.78 M |
16.55 M |
-52.04 M |
22.80 M |
-58.64 M |
| Incline (Decline) in Accounts Payable |
-60.74 M |
53.69 M |
5.68 M |
-5.53 M |
71.39 M |
| Incline (Decline) in Income Taxes Payable |
41.44 M |
53.12 M |
96.34 M |
15.00 M |
27.59 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-89.06 M |
50.24 M |
-18.79 M |
-6.48 M |
-13.08 M |
| Net Cash Flow/Operating Activities |
432.15 M |
669.37 M |
820.36 M |
621.10 M |
672.70 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
10.45 M |
| Net Assets from Acquisitions |
3.15 M |
9.16 M |
157.02 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
1.83 B |
1.81 B |
2.48 B |
3.46 B |
4.01 B |
| Decrease in Investments |
1.77 B |
2.95 B |
2.79 B |
3.53 B |
3.48 B |
| Disposal of Fixed Assets |
403.18 M |
24.80 M |
1.50 M |
— |
— |
| Other Uses - Investing |
-2.71 M |
8.44 M |
-723,000.00 |
-5.64 M |
0.00 |
| Other Sources - Investing |
2.71 M |
0.00 |
723,000.00 |
5.64 M |
0.00 |
| Net Cash Flow - Investing |
534.73 M |
-188.36 M |
-984.59 M |
-44.81 M |
9.96 M |
| Proceeds from Stock Options |
94.16 M |
109.15 M |
94.39 M |
89.40 M |
124.12 M |
| Other Proceeds from Sale/Issues of Stock |
234,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
569.85 M |
1.65 B |
1.02 B |
525.49 M |
137.08 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
222.53 M |
228.28 M |
201.45 M |
119.00 M |
75.01 M |
| Common Dividends (Cash) |
222.53 M |
228.28 M |
201.45 M |
119.00 M |
75.01 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
18.59 M |
40.87 M |
181.18 M |
0.00 |
0.00 |
| Other Uses - Financing |
17.99 M |
40.87 M |
181.18 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
146.00 M |
-680.01 M |
-1.73 B |
-950.86 M |
-555.09 M |
| Effect of Exchange rate on Cash |
2.71 M |
-9.10 M |
1.55 M |
1.31 M |
995,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |