| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
274.37 M |
90.94 M |
129.64 M |
107.30 M |
58.49 M |
| Depreciation & Depletion |
256.91 M |
75.41 M |
119.37 M |
97.86 M |
52.35 M |
| Amortization of Intangible Assets |
17.46 M |
15.53 M |
10.27 M |
9.44 M |
6.14 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 |
50.94 M |
28.25 M |
181.72 M |
-55.73 M |
-396.02 M |
| Funds from Operations |
692.18 M |
196.37 M |
411.16 M |
197.92 M |
111.71 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
131.58 M |
-49.25 M |
-100.38 M |
-141.46 M |
10.39 M |
| Incline (Decline) in Receivables |
215.98 M |
-185.57 M |
203.95 M |
-325.57 M |
-93.46 M |
| Incline (Decline) in Inventories |
96.14 M |
-168.43 M |
-83.45 M |
-116.89 M |
35.46 M |
| Incline (Decline) in Accounts Payable |
-309.72 M |
224.45 M |
-295.31 M |
296.92 M |
58.96 M |
| Incline (Decline) in Income Taxes Payable |
7.03 M |
777,000.00 |
-2.06 M |
-189,000.00 |
-315,000.00 |
| Incline (Decline) in Other Accruals |
-4.31 M |
48.66 M |
72.58 M |
56.86 M |
9.83 M |
| Incline (Decline) in Other Assets or Liabilties |
126.45 M |
30.86 M |
3.90 M |
-52.60 M |
-89,000.00 |
| Net Cash Flow/Operating Activities |
823.76 M |
147.12 M |
310.78 M |
56.45 M |
122.10 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
84.78 M |
337.09 M |
586.18 M |
1.13 B |
622.93 M |
| Incline (Decline) in Inventories |
0.00 |
32.59 M |
4.65 M |
2.36 M |
322,000.00 |
| Decrease in Investments |
54.53 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
19.42 M |
21.48 M |
6.94 M |
196.91 M |
1.11 M |
| Other Uses - Investing |
0.00 |
0.00 |
-19.65 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
19.65 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.02 B |
995.94 M |
1.24 B |
1.13 B |
731.83 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
347.79 M |
234.68 M |
473.98 M |
507.72 M |
528.13 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
369.44 M |
0.00 |
0.00 |
| Long Term Borrowings |
6.21 B |
1.74 B |
3.50 B |
3.75 B |
894.08 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
4.89 B |
1.06 B |
2.57 B |
2.54 B |
510.18 M |
| Cash Dividends Paid Total |
435.87 M |
87.17 M |
101.26 M |
666.75 M |
263.77 M |
| Common Dividends (Cash) |
435.87 M |
87.17 M |
101.26 M |
666.75 M |
263.77 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 |
-5.67 M |
-28.89 M |
-10.74 M |
| Net Cash Flow - Financing |
1.23 B |
828.03 M |
926.37 M |
1.03 B |
637.51 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |