| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
318.90 M |
296.70 M |
346.00 M |
311.20 M |
286.90 M |
| Depreciation & Depletion |
312.30 M |
294.10 M |
343.70 M |
308.70 M |
348.80 M |
| Amortization of Intangible Assets |
6.60 M |
2.60 M |
2.30 M |
2.50 M |
2.10 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-903.60 M |
-164.90 M |
-34.80 M |
66.70 M |
296.10 M |
| Funds from Operations |
61.70 M |
650.50 M |
995.00 M |
967.20 M |
1.19 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
62.30 M |
-548.40 M |
-51.60 M |
100.10 M |
-201.50 M |
| Incline (Decline) in Receivables |
75.40 M |
-66.60 M |
-133.70 M |
39.70 M |
12.50 M |
| Incline (Decline) in Inventories |
-89.50 M |
-256.50 M |
-223.30 M |
400,000.00 |
-105.00 M |
| Incline (Decline) in Accounts Payable |
18.10 M |
27.20 M |
280.70 M |
105.60 M |
-135.90 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-111.20 M |
-116.00 M |
2.60 M |
44.90 M |
-18.20 M |
| Incline (Decline) in Other Assets or Liabilties |
169.50 M |
-136.50 M |
22.10 M |
-90.50 M |
45.10 M |
| Net Cash Flow/Operating Activities |
124.00 M |
102.10 M |
943.40 M |
1.07 B |
1.11 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
84.20 M |
255.20 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
1.35 B |
4.08 B |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
1.35 B |
4.27 B |
30.50 M |
512.00 M |
| Disposal of Fixed Assets |
56.80 M |
65.60 M |
174.00 M |
512.10 M |
94.50 M |
| Other Uses - Investing |
-2.29 B |
-8.20 M |
-673.20 M |
-417.60 M |
-74.40 M |
| Other Sources - Investing |
2.29 B |
34.60 M |
673.20 M |
431.00 M |
156.30 M |
| Net Cash Flow - Investing |
-1.82 B |
670.20 M |
-522.90 M |
-696.80 M |
-301.10 M |
| Proceeds from Stock Options |
6.10 M |
37.50 M |
63.80 M |
18.90 M |
103.80 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
900.00 M |
188.00 M |
614.80 M |
197.10 M |
181.40 M |
| Long Term Borrowings |
1.03 B |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-577.70 M |
576.60 M |
-7.30 M |
1.60 M |
-22.10 M |
| Reduction in Long Term Debt |
1.02 B |
85.50 M |
140.80 M |
899.00 M |
1.16 B |
| Cash Dividends Paid Total |
348.20 M |
362.30 M |
366.70 M |
565.30 M |
550.30 M |
| Common Dividends (Cash) |
348.20 M |
362.30 M |
366.70 M |
565.30 M |
550.30 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
3.10 M |
800,000.00 |
0.00 |
| Other Uses - Financing |
-21.10 M |
-100,000.00 |
3.10 M |
800,000.00 |
-700,000.00 |
| Net Cash Flow - Financing |
-1.83 B |
-21.80 M |
-1.06 B |
-1.64 B |
-1.81 B |
| Effect of Exchange rate on Cash |
-16.70 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |