| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.11 B |
1.12 B |
1.13 B |
1.08 B |
1.14 B |
| Depreciation & Depletion |
986.04 M |
1.12 B |
1.03 B |
981.06 M |
1.14 B |
| Amortization of Intangible Assets |
119.82 M |
94.18 M |
102.59 M |
109.64 M |
— |
| Deferred Income Taxes and Investment Tax credity |
13.24 M |
211.35 M |
14.34 M |
16.22 M |
13.65 M |
| Deferred Income Taxes |
13.24 M |
211.35 M |
14.34 M |
16.22 M |
13.65 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
975.19 M |
233.23 M |
260.09 M |
-34.14 M |
535.65 M |
| Funds from Operations |
1.75 B |
1.43 B |
1.13 B |
1.05 B |
876.78 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-331.64 M |
-488.61 M |
-163.62 M |
-130.59 M |
-155.60 M |
| Incline (Decline) in Receivables |
-64.62 M |
-98.91 M |
-60.92 M |
-68.88 M |
-40.58 M |
| Incline (Decline) in Inventories |
-290.99 M |
-198.66 M |
-137.20 M |
-142.70 M |
-254.00 M |
| Incline (Decline) in Accounts Payable |
8.24 M |
-17.05 M |
41.17 M |
30.61 M |
10.54 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
76.64 M |
-117.94 M |
59.08 M |
88.71 M |
18.99 M |
| Incline (Decline) in Other Assets or Liabilties |
-60.90 M |
-56.04 M |
-65.75 M |
-38.32 M |
109.44 M |
| Net Cash Flow/Operating Activities |
1.42 B |
939.74 M |
961.64 M |
923.04 M |
611.98 M |
| Additions to Other Assets |
13.16 M |
16.77 M |
1.55 M |
12.89 M |
15.52 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
4.23 M |
84.74 M |
| Incline (Decline) in Inventories |
37.60 M |
0.00 |
1.00 M |
9.94 M |
0.00 |
| Decrease in Investments |
900,000.00 |
213.18 M |
907,000.00 |
0.00 |
32.66 M |
| Disposal of Fixed Assets |
2.45 M |
3.34 M |
17.70 M |
5.41 M |
-194,000.00 |
| Other Uses - Investing |
12.20 M |
-401.37 M |
-76.72 M |
-138.32 M |
230.51 M |
| Other Sources - Investing |
0.00 |
401.37 M |
79.66 M |
138.32 M |
0.00 |
| Net Cash Flow - Investing |
1.75 B |
180.19 M |
793.52 M |
652.62 M |
877.13 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
8.29 M |
30.79 M |
15.33 M |
20.21 M |
7.27 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
1.69 B |
| Long Term Borrowings |
1.64 B |
73.00 M |
6.06 B |
765.59 M |
3.34 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.25 B |
877.19 M |
3.19 B |
1.43 B |
3.58 B |
| Cash Dividends Paid Total |
64.85 M |
67.32 M |
2.84 B |
0.00 |
0.00 |
| Common Dividends (Cash) |
64.85 M |
67.32 M |
2.84 B |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
6.50 M |
6.46 M |
1.03 B |
| Other Uses - Financing |
-41.45 M |
-82.57 M |
-59.08 M |
-3.20 M |
-71.83 M |
| Net Cash Flow - Financing |
296.80 M |
-923.29 M |
-16.76 M |
-644.59 M |
805.20 M |
| Effect of Exchange rate on Cash |
191,000.00 |
-191,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |