| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
286.40 M |
245.70 M |
200.40 M |
197.00 M |
213.22 M |
| Depreciation & Depletion |
274.70 M |
238.10 M |
193.10 M |
190.40 M |
206.55 M |
| Amortization of Intangible Assets |
11.70 M |
7.60 M |
7.30 M |
6.60 M |
6.67 M |
| Deferred Income Taxes and Investment Tax credity |
154.60 M |
139.00 M |
127.10 M |
138.50 M |
130.87 M |
| Deferred Income Taxes |
154.60 M |
139.00 M |
127.10 M |
138.50 M |
130.87 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
103.70 M |
30.70 M |
209.80 M |
60.00 M |
60.76 M |
| Funds from Operations |
851.80 M |
684.70 M |
584.50 M |
564.50 M |
539.86 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-69.40 M |
49.50 M |
-14.70 M |
134.60 M |
43.38 M |
| Incline (Decline) in Receivables |
32.40 M |
-1.50 M |
-5.90 M |
-700,000.00 |
-5.53 M |
| Incline (Decline) in Inventories |
-30.20 M |
9.50 M |
-14.20 M |
37.00 M |
-36.66 M |
| Incline (Decline) in Accounts Payable |
-25.20 M |
38.60 M |
-23.60 M |
29.40 M |
16.57 M |
| Incline (Decline) in Income Taxes Payable |
-55.90 M |
-30.60 M |
11.10 M |
12.40 M |
3.65 M |
| Incline (Decline) in Other Accruals |
13.70 M |
2.10 M |
-7.50 M |
10.40 M |
16.66 M |
| Incline (Decline) in Other Assets or Liabilties |
-4.20 M |
31.40 M |
25.40 M |
46.10 M |
48.70 M |
| Net Cash Flow/Operating Activities |
782.40 M |
734.20 M |
569.80 M |
699.10 M |
583.24 M |
| Additions to Other Assets |
3.60 M |
2.50 M |
2.20 M |
5.40 M |
1.93 M |
| Net Assets from Acquisitions |
0.00 |
1.20 B |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
42.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
13.90 M |
6.30 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
4.60 M |
5.90 M |
57.90 M |
20.60 M |
18.03 M |
| Other Uses - Investing |
-4.50 M |
-90.90 M |
-30.50 M |
48.40 M |
0.00 |
| Other Sources - Investing |
4.50 M |
90.90 M |
30.50 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
557.90 M |
1.53 B |
259.00 M |
306.70 M |
313.14 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
56.60 M |
61.80 M |
69.54 M |
| Other Proceeds from Sale/Issues of Stock |
57.50 M |
66.80 M |
0.00 |
0.00 |
5.15 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
144.90 M |
159.40 M |
371.20 M |
434.20 M |
311.69 M |
| Long Term Borrowings |
0.00 |
2.30 B |
0.00 |
294.70 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
-28.40 M |
-33.00 M |
167.40 M |
44.00 M |
-14.50 M |
| Reduction in Long Term Debt |
4.90 M |
1.30 B |
153.30 M |
303.60 M |
3.39 M |
| Cash Dividends Paid Total |
110.20 M |
100.90 M |
65.70 M |
59.20 M |
12.50 M |
| Common Dividends (Cash) |
110.20 M |
100.90 M |
65.70 M |
59.20 M |
12.50 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
26.10 M |
27.10 M |
43.30 M |
3.60 M |
3.39 M |
| Other Uses - Financing |
26.10 M |
27.10 M |
43.30 M |
3.60 M |
3.39 M |
| Net Cash Flow - Financing |
-204.80 M |
805.50 M |
-322.90 M |
-392.90 M |
-263.99 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |