| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
172.10 M |
159.60 M |
139.60 M |
133.70 M |
123.50 M |
| Depreciation & Depletion |
128.90 M |
115.60 M |
106.50 M |
103.50 M |
94.40 M |
| Amortization of Intangible Assets |
43.20 M |
44.00 M |
33.10 M |
30.20 M |
29.10 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
545.90 M |
397.00 M |
229.40 M |
223.50 M |
222.70 M |
| Funds from Operations |
1.14 B |
923.50 M |
1.18 B |
1.15 B |
1.03 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-546.50 M |
-127.40 M |
-289.40 M |
-265.70 M |
-288.40 M |
| Incline (Decline) in Receivables |
-254.50 M |
-188.30 M |
-163.50 M |
-160.40 M |
-142.60 M |
| Incline (Decline) in Inventories |
-341.00 M |
-233.90 M |
-152.60 M |
-115.30 M |
-66.40 M |
| Incline (Decline) in Accounts Payable |
169.90 M |
323.40 M |
126.40 M |
100.10 M |
-48.60 M |
| Incline (Decline) in Income Taxes Payable |
61.60 M |
40.30 M |
-21.90 M |
10.30 M |
5.10 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-182.50 M |
-68.90 M |
-77.80 M |
-100.40 M |
-35.90 M |
| Net Cash Flow/Operating Activities |
589.80 M |
796.10 M |
895.50 M |
882.60 M |
745.30 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
19.00 M |
39.40 M |
156.60 M |
47.50 M |
20.40 M |
| Incline (Decline) in Inventories |
47.00 M |
36.20 M |
107.90 M |
30.00 M |
37.70 M |
| Decrease in Investments |
46.10 M |
26.10 M |
97.90 M |
28.60 M |
28.20 M |
| Disposal of Fixed Assets |
11.20 M |
16.40 M |
0.00 |
19.60 M |
14.10 M |
| Other Uses - Investing |
0.00 |
0.00 |
-30.30 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
30.30 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
287.20 M |
207.90 M |
343.10 M |
279.40 M |
178.40 M |
| Proceeds from Stock Options |
85.50 M |
32.50 M |
61.40 M |
122.30 M |
100.60 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
8.10 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
666.80 M |
355.10 M |
728.00 M |
224.20 M |
214.30 M |
| Long Term Borrowings |
58.70 M |
541.80 M |
78.70 M |
0.00 |
248.90 M |
| Incline or Decline in Short Term Borrowings |
249.60 M |
-368.80 M |
731.90 M |
-195.40 M |
-429.30 M |
| Reduction in Long Term Debt |
18.00 M |
31.30 M |
56.90 M |
0.00 |
0.00 |
| Cash Dividends Paid Total |
325.70 M |
317.60 M |
313.80 M |
269.70 M |
201.40 M |
| Common Dividends (Cash) |
325.70 M |
317.60 M |
313.80 M |
269.70 M |
201.40 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
19.60 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
19.60 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-597.10 M |
-490.40 M |
-226.70 M |
-567.00 M |
-495.50 M |
| Effect of Exchange rate on Cash |
59.00 M |
42.40 M |
-36.60 M |
39.40 M |
15.80 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |