| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
521.20 M |
433.70 M |
382.40 M |
371.60 M |
349.20 M |
| Depreciation & Depletion |
500.40 M |
413.70 M |
367.20 M |
356.70 M |
335.70 M |
| Amortization of Intangible Assets |
20.80 M |
20.00 M |
15.20 M |
14.90 M |
13.50 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-34.20 M |
-1.11 B |
-127.50 M |
-77.60 M |
154.70 M |
| Funds from Operations |
2.00 B |
1.80 B |
1.14 B |
867.70 M |
648.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-522.50 M |
-1.21 B |
-186.20 M |
-84.00 M |
14.10 M |
| Incline (Decline) in Receivables |
-287.30 M |
-316.40 M |
-329.40 M |
-173.70 M |
-15.40 M |
| Incline (Decline) in Inventories |
-141.80 M |
-364.90 M |
-108.70 M |
-3.20 M |
21.50 M |
| Incline (Decline) in Accounts Payable |
25.90 M |
69.10 M |
122.30 M |
48.30 M |
16.10 M |
| Incline (Decline) in Income Taxes Payable |
129.10 M |
-98.00 M |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
-138.90 M |
104.10 M |
147.30 M |
140.70 M |
15.70 M |
| Incline (Decline) in Other Assets or Liabilties |
-109.50 M |
-603.00 M |
-17.70 M |
-96.10 M |
-23.80 M |
| Net Cash Flow/Operating Activities |
1.47 B |
590.10 M |
955.40 M |
783.70 M |
662.60 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
66.20 M |
46.80 M |
6.60 M |
9.50 M |
| Incline (Decline) in Inventories |
2.52 B |
3.88 B |
77.00 M |
7.10 M |
38.10 M |
| Decrease in Investments |
2.85 B |
6.01 B |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
178.80 M |
181.70 M |
93.80 M |
165.60 M |
90.80 M |
| Other Uses - Investing |
0.00 |
-59.60 M |
-42.90 M |
500,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
59.60 M |
43.00 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
620.20 M |
-1.38 B |
465.40 M |
196.80 M |
362.00 M |
| Proceeds from Stock Options |
67.70 M |
92.50 M |
228.10 M |
115.90 M |
61.80 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
521.50 M |
1.86 B |
98.50 M |
0.00 |
181.40 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
14.20 M |
-8.80 M |
-71.10 M |
35.50 M |
4.50 M |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
350.00 M |
100.00 M |
| Cash Dividends Paid Total |
166.20 M |
172.60 M |
161.10 M |
153.60 M |
154.30 M |
| Common Dividends (Cash) |
166.20 M |
172.60 M |
161.10 M |
153.60 M |
154.30 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
13.80 M |
18.50 M |
0.00 |
0.00 |
26.90 M |
| Other Uses - Financing |
13.80 M |
18.50 M |
-5.50 M |
0.00 |
26.90 M |
| Net Cash Flow - Financing |
-592.00 M |
-1.93 B |
-108.10 M |
-352.20 M |
-342.50 M |
| Effect of Exchange rate on Cash |
41.90 M |
13.10 M |
-3.90 M |
-14.10 M |
-3.60 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |