| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
147.70 M |
145.60 M |
159.40 M |
149.30 M |
144.80 M |
| Depreciation & Depletion |
137.70 M |
134.80 M |
151.80 M |
147.30 M |
144.10 M |
| Amortization of Intangible Assets |
10.00 M |
10.80 M |
7.60 M |
2.00 M |
700,000.00 |
| Deferred Income Taxes and Investment Tax credity |
160.30 M |
217.20 M |
211.00 M |
226.80 M |
159.50 M |
| Deferred Income Taxes |
160.30 M |
217.20 M |
211.00 M |
226.80 M |
159.50 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
0.00 |
-38.90 M |
38.40 M |
-83.60 M |
-254.70 M |
| Funds from Operations |
432.50 M |
318.80 M |
318.70 M |
282.70 M |
144.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-69.30 M |
-700,000.00 |
-10.00 M |
31.40 M |
-11.30 M |
| Incline (Decline) in Receivables |
-9.10 M |
-19.10 M |
-36.40 M |
-12.50 M |
7.10 M |
| Incline (Decline) in Inventories |
-200,000.00 |
-19.60 M |
-5.20 M |
8.00 M |
-20.00 M |
| Incline (Decline) in Accounts Payable |
27.00 M |
-500,000.00 |
41.80 M |
-11.70 M |
10.70 M |
| Incline (Decline) in Income Taxes Payable |
-65.40 M |
21.30 M |
-12.70 M |
15.00 M |
-18.20 M |
| Incline (Decline) in Other Accruals |
-800,000.00 |
-9.40 M |
4.90 M |
-13.20 M |
-8.00 M |
| Incline (Decline) in Other Assets or Liabilties |
-20.80 M |
26.60 M |
-2.40 M |
45.80 M |
17.10 M |
| Net Cash Flow/Operating Activities |
363.20 M |
318.10 M |
308.70 M |
314.10 M |
132.80 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
4.90 M |
0.00 |
856.00 M |
641.20 M |
220.30 M |
| Decrease in Investments |
0.00 |
0.00 |
984.00 M |
642.50 M |
488.10 M |
| Disposal of Fixed Assets |
0.00 |
158.40 M |
0.00 |
0.00 |
2.30 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-868.40 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
868.40 M |
0.00 |
| Net Cash Flow - Investing |
248.50 M |
187.80 M |
229.50 M |
-689.60 M |
-182.20 M |
| Proceeds from Stock Options |
2.20 M |
0.00 |
7.80 M |
22.70 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
14.60 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
400.00 M |
100,000.00 |
0.00 |
| Long Term Borrowings |
98.40 M |
90.00 M |
100.00 M |
211.20 M |
174.70 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
190.00 M |
225.00 M |
100.00 M |
673.80 M |
510.40 M |
| Cash Dividends Paid Total |
120.50 M |
111.70 M |
112.40 M |
115.30 M |
114.80 M |
| Common Dividends (Cash) |
120.50 M |
111.70 M |
112.40 M |
115.30 M |
114.80 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
32.80 M |
64.50 M |
91.80 M |
0.00 |
0.00 |
| Other Uses - Financing |
22.80 M |
-25.50 M |
91.80 M |
-54.70 M |
0.00 |
| Net Cash Flow - Financing |
-187.10 M |
-257.60 M |
-412.80 M |
-610.00 M |
-450.50 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |