| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
261.15 M |
243.78 M |
201.50 M |
155.05 M |
154.99 M |
| Depreciation & Depletion |
159.30 M |
151.70 M |
132.60 M |
113.10 M |
126.09 M |
| Amortization of Intangible Assets |
101.85 M |
92.08 M |
68.90 M |
41.95 M |
28.90 M |
| Deferred Income Taxes and Investment Tax credity |
582.60 M |
618.62 M |
405.84 M |
238.42 M |
241.61 M |
| Deferred Income Taxes |
582.60 M |
618.62 M |
405.84 M |
238.42 M |
241.61 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
136.89 M |
21.22 M |
75.52 M |
-34.06 M |
20.61 M |
| Funds from Operations |
1.02 B |
896.07 M |
870.86 M |
592.26 M |
612.66 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-11.92 M |
31.62 M |
7.95 M |
-21.96 M |
-35.16 M |
| Incline (Decline) in Receivables |
36.43 M |
-13.93 M |
-47.93 M |
-112.85 M |
-91.48 M |
| Incline (Decline) in Inventories |
27.13 M |
60.66 M |
-5.92 M |
52.96 M |
-69.46 M |
| Incline (Decline) in Accounts Payable |
-19.27 M |
-9.10 M |
6.04 M |
31.61 M |
52.40 M |
| Incline (Decline) in Income Taxes Payable |
-43.82 M |
29.82 M |
34.58 M |
-56.89 M |
50.16 M |
| Incline (Decline) in Other Accruals |
26.16 M |
2.90 M |
30.67 M |
82.42 M |
10.96 M |
| Incline (Decline) in Other Assets or Liabilties |
-38.54 M |
-38.74 M |
-9.49 M |
-19.21 M |
12.25 M |
| Net Cash Flow/Operating Activities |
1.01 B |
927.69 M |
878.81 M |
570.30 M |
577.50 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
103.76 M |
273.61 M |
1.12 B |
1.09 B |
506.11 M |
| Incline (Decline) in Inventories |
279.46 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
106.02 M |
115.16 M |
19.02 M |
171.08 M |
87.67 M |
| Other Uses - Investing |
9.40 M |
50.71 M |
-453.36 M |
-97.40 M |
-14.43 M |
| Other Sources - Investing |
0.00 |
0.00 |
453.36 M |
97.40 M |
14.43 M |
| Net Cash Flow - Investing |
462.39 M |
382.81 M |
839.13 M |
951.66 M |
506.54 M |
| Proceeds from Stock Options |
79.90 M |
87.12 M |
93.31 M |
19.22 M |
13.61 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
466.74 M |
596.01 M |
48.33 M |
51.93 M |
5.18 M |
| Long Term Borrowings |
594.12 M |
3.90 M |
163.60 M |
590.66 M |
614,000.00 |
| Incline or Decline in Short Term Borrowings |
-412.72 M |
347.19 M |
65.32 M |
106.87 M |
25.09 M |
| Reduction in Long Term Debt |
186.39 M |
33.48 M |
811,000.00 |
256.30 M |
9.02 M |
| Cash Dividends Paid Total |
169.07 M |
154.39 M |
144.80 M |
133.91 M |
126.06 M |
| Common Dividends (Cash) |
169.07 M |
154.39 M |
144.80 M |
133.91 M |
126.06 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-560.90 M |
-345.67 M |
128.29 M |
274.60 M |
-100.95 M |
| Effect of Exchange rate on Cash |
-45.82 M |
34.18 M |
19.82 M |
-17.23 M |
15.05 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |