| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
262.15 M |
71.33 M |
117.42 M |
94.49 M |
50.85 M |
| Depreciation & Depletion |
244.69 M |
71.33 M |
117.42 M |
94.49 M |
50.85 M |
| Amortization of Intangible Assets |
17.46 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 |
376.19 M |
-1.40 M |
180.12 M |
118.41 M |
14.43 M |
| Funds from Operations |
1.18 B |
332.76 M |
642.02 M |
320.67 M |
151.77 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
74.95 M |
-87.06 M |
-98.13 M |
-151.25 M |
10.92 M |
| Incline (Decline) in Receivables |
219.60 M |
-186.04 M |
205.84 M |
-265.74 M |
-109.12 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 |
-310.14 M |
224.66 M |
-295.80 M |
292.77 M |
58.88 M |
| Incline (Decline) in Income Taxes Payable |
7.53 M |
777,000.00 |
-2.06 M |
-189,000.00 |
-315,000.00 |
| Incline (Decline) in Other Accruals |
-4.90 M |
40.38 M |
74.33 M |
50.94 M |
10.31 M |
| Incline (Decline) in Other Assets or Liabilties |
66.73 M |
1.59 M |
3.00 M |
-112.15 M |
15.72 M |
| Net Cash Flow/Operating Activities |
1.26 B |
245.70 M |
543.88 M |
169.42 M |
162.70 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 |
681.84 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 |
5.30 M |
1.11 M |
| Other Uses - Investing |
-50.05 M |
0.00 |
-19.65 M |
-191.61 M |
0.00 |
| Other Sources - Investing |
50.05 M |
0.00 |
19.65 M |
191.61 M |
0.00 |
| Net Cash Flow - Investing |
2.02 B |
995.94 M |
1.24 B |
1.13 B |
790.74 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 |
132.38 M |
507.72 M |
528.13 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
6.02 B |
1.74 B |
2.83 B |
3.13 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 |
4.70 B |
1.06 B |
1.92 B |
2.51 B |
510.08 M |
| Cash Dividends Paid Total |
879.22 M |
175.98 M |
343.77 M |
207.04 M |
63.38 M |
| Common Dividends (Cash) |
879.22 M |
175.98 M |
343.77 M |
207.04 M |
63.38 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
7.97 M |
29,000.00 |
2.78 M |
10.42 M |
22.23 M |
| Other Uses - Financing |
7.97 M |
29,000.00 |
740,000.00 |
-9.29 M |
-192.08 M |
| Net Cash Flow - Financing |
792.88 M |
738.00 M |
701.65 M |
907.50 M |
656.66 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |