| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
564.92 M |
593.77 M |
628.01 M |
630.52 M |
671.34 M |
| Depreciation & Depletion |
459.89 M |
443.10 M |
473.82 M |
497.14 M |
533.18 M |
| Amortization of Intangible Assets |
105.03 M |
150.67 M |
154.19 M |
133.38 M |
138.16 M |
| Deferred Income Taxes and Investment Tax credity |
|
|
21.10 M |
14.00 M |
9.00 M |
| Deferred Income Taxes |
|
|
21.10 M |
14.00 M |
9.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
473.33 M |
102.64 M |
-337.09 M |
-142.85 M |
-731.48 M |
| Funds from Operations |
1.99 B |
1.51 B |
1.61 B |
1.47 B |
1.62 B |
| Extraordinary Items & Discontinued Operations |
|
|
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-52.42 M |
307.79 M |
-208.06 M |
82.70 M |
58.87 M |
| Incline (Decline) in Receivables |
-111.15 M |
-190.19 M |
-25.32 M |
38.63 M |
-112.60 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
27.03 M |
86.89 M |
-34.70 M |
22.54 M |
111.63 M |
| Incline (Decline) in Income Taxes Payable |
13.32 M |
25.64 M |
-191.51 M |
28.05 M |
39.18 M |
| Incline (Decline) in Other Accruals |
-13.43 M |
14.57 M |
3.41 M |
1.61 M |
22.51 M |
| Incline (Decline) in Other Assets or Liabilties |
31.80 M |
370.89 M |
40.05 M |
-8.13 M |
-1.86 M |
| Net Cash Flow/Operating Activities |
1.94 B |
1.81 B |
1.40 B |
1.55 B |
1.68 B |
| Additions to Other Assets |
122.11 M |
341.21 M |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
726,000.00 |
520,000.00 |
891,000.00 |
1.84 M |
7.54 M |
| Decrease in Investments |
23.28 M |
20.44 M |
15.61 M |
634.31 M |
357.94 M |
| Disposal of Fixed Assets |
26.18 M |
99.68 M |
102.00 M |
30.71 M |
55.35 M |
| Other Uses - Investing |
45.99 M |
48.67 M |
78.42 M |
101.76 M |
121.04 M |
| Other Sources - Investing |
2.77 M |
101.44 M |
166.92 M |
2.27 M |
21.00 M |
| Net Cash Flow - Investing |
481.41 M |
602.72 M |
287.42 M |
-277.50 M |
93.26 M |
| Proceeds from Stock Options |
80.02 M |
57.45 M |
40.24 M |
31.54 M |
55.57 M |
| Other Proceeds from Sale/Issues of Stock |
|
|
600.64 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
|
1.37 B |
1.07 B |
1.84 B |
0.00 |
| Long Term Borrowings |
909.39 M |
4.17 B |
1.93 B |
6.33 B |
2.55 B |
| Incline or Decline in Short Term Borrowings |
|
|
0.00 |
0.00 |
-1.46 B |
| Reduction in Long Term Debt |
2.05 B |
3.57 B |
2.22 B |
6.07 B |
2.88 B |
| Cash Dividends Paid Total |
372.37 M |
382.78 M |
343.32 M |
255.91 M |
61.57 M |
| Common Dividends (Cash) |
372.37 M |
382.78 M |
343.32 M |
255.91 M |
61.57 M |
| Preferred Dividends (Cash) |
|
|
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
|
|
0.00 |
0.00 |
167.27 M |
| Other Uses - Financing |
0.00 |
-83.13 M |
0.00 |
0.00 |
167.27 M |
| Net Cash Flow - Financing |
-1.43 B |
-1.18 B |
-1.06 B |
-1.80 B |
-1.63 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |