| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
399.40 M |
381.30 M |
322.10 M |
297.60 M |
390.20 M |
| Depreciation & Depletion |
306.30 M |
289.70 M |
252.20 M |
238.70 M |
351.10 M |
| Amortization of Intangible Assets |
93.10 M |
91.60 M |
69.90 M |
58.90 M |
58.60 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
210.10 M |
88.00 M |
485.90 M |
671.80 M |
232.70 M |
| Funds from Operations |
1.83 B |
1.81 B |
1.66 B |
1.96 B |
1.76 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-263.30 M |
-300.00 M |
-436.30 M |
157.00 M |
1.11 B |
| Incline (Decline) in Receivables |
-677.00 M |
-437.60 M |
-913.90 M |
-1.01 B |
-14.90 M |
| Incline (Decline) in Inventories |
-341.80 M |
613.10 M |
217.40 M |
-356.10 M |
90.10 M |
| Incline (Decline) in Accounts Payable |
749.00 M |
-813.10 M |
224.40 M |
1.54 B |
1.18 B |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
6.50 M |
337.60 M |
35.80 M |
-16.50 M |
36.10 M |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
0.00 |
-183.90 M |
-7.20 M |
107.80 M |
| Net Cash Flow/Operating Activities |
1.57 B |
1.51 B |
1.22 B |
2.12 B |
2.85 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
5.30 M |
514.90 M |
1.63 B |
362.20 M |
273.20 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
398.60 M |
99.80 M |
| Decrease in Investments |
0.00 |
132.00 M |
366.50 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
13.50 M |
32.60 M |
9.20 M |
13.40 M |
19.90 M |
| Other Uses - Investing |
17.70 M |
0.00 |
-3.15 B |
100.00 M |
-31.20 M |
| Other Sources - Investing |
3.15 B |
0.00 |
47.40 M |
43.40 M |
48.60 M |
| Net Cash Flow - Investing |
542.90 M |
726.40 M |
-1.54 B |
1.19 B |
877.40 M |
| Proceeds from Stock Options |
— |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
39.30 M |
227.90 M |
552.60 M |
240.80 M |
110.50 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.18 B |
3.66 B |
1.50 B |
500.30 M |
1.50 B |
| Long Term Borrowings |
400,000.00 |
303.50 M |
1.45 B |
594.40 M |
1.28 B |
| Incline or Decline in Short Term Borrowings |
-500,000.00 |
-38.90 M |
-37.00 M |
-562.70 M |
646.20 M |
| Reduction in Long Term Debt |
304.60 M |
21.50 M |
784.00 M |
257.60 M |
1.93 B |
| Cash Dividends Paid Total |
200.40 M |
173.10 M |
144.40 M |
101.80 M |
51.70 M |
| Common Dividends (Cash) |
200.40 M |
173.10 M |
144.40 M |
101.80 M |
51.70 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
42.10 M |
29.90 M |
45.30 M |
0.00 |
| Other Uses - Financing |
-2.90 M |
42.10 M |
-15.50 M |
28.90 M |
-7.10 M |
| Net Cash Flow - Financing |
-468.20 M |
-803.20 M |
-2.64 B |
-1.03 B |
-1.66 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |