| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
265.50 M |
280.40 M |
254.70 M |
224.40 M |
221.00 M |
| Depreciation & Depletion |
213.20 M |
232.80 M |
211.20 M |
191.00 M |
184.30 M |
| Amortization of Intangible Assets |
52.30 M |
47.60 M |
43.50 M |
33.40 M |
36.70 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
65.20 M |
92.20 M |
119.20 M |
146.30 M |
| Deferred Income Taxes |
0.00 |
65.20 M |
92.20 M |
119.20 M |
146.30 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
573.70 M |
-58.30 M |
25.00 M |
93.80 M |
32.40 M |
| Funds from Operations |
1.08 B |
844.50 M |
873.00 M |
945.30 M |
1.08 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-266.40 M |
120.80 M |
-117.20 M |
-142.60 M |
-288.20 M |
| Incline (Decline) in Receivables |
124.30 M |
36.10 M |
183.60 M |
-16.70 M |
-109.70 M |
| Incline (Decline) in Inventories |
-58.10 M |
-4.70 M |
-214.10 M |
-79.30 M |
-113.60 M |
| Incline (Decline) in Accounts Payable |
-62.40 M |
-6.20 M |
-197.70 M |
28.60 M |
38.60 M |
| Incline (Decline) in Income Taxes Payable |
-117.10 M |
189.20 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-201.20 M |
-91.70 M |
135.20 M |
-89.90 M |
-107.20 M |
| Incline (Decline) in Other Assets or Liabilties |
48.10 M |
-1.90 M |
-24.20 M |
14.70 M |
3.70 M |
| Net Cash Flow/Operating Activities |
817.60 M |
965.30 M |
982.70 M |
802.70 M |
791.90 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
105.40 M |
6.30 M |
580.90 M |
4.94 B |
30.90 M |
| Incline (Decline) in Inventories |
0.00 |
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 |
19.20 M |
1.02 B |
84.60 M |
6.30 M |
27.30 M |
| Other Uses - Investing |
11.70 M |
0.00 |
0.00 |
-487.40 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
613.30 M |
0.00 |
| Net Cash Flow - Investing |
274.20 M |
-744.20 M |
762.30 M |
4.66 B |
245.30 M |
| Proceeds from Stock Options |
21.50 M |
80.80 M |
62.10 M |
72.10 M |
77.80 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
733.60 M |
0.00 |
900,000.00 |
0.00 |
326.40 M |
| Long Term Borrowings |
790.00 M |
1.00 M |
1.20 M |
3.80 B |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
-1.56 B |
0.00 |
118.00 M |
138.80 M |
| Reduction in Long Term Debt |
402.80 M |
4.70 M |
148.90 M |
400,000.00 |
203.60 M |
| Cash Dividends Paid Total |
261.20 M |
248.60 M |
224.00 M |
201.60 M |
183.50 M |
| Common Dividends (Cash) |
260.70 M |
248.10 M |
223.40 M |
201.00 M |
182.90 M |
| Preferred Dividends (Cash) |
500,000.00 |
500,000.00 |
600,000.00 |
600,000.00 |
600,000.00 |
| Other Sources - Financing |
30.30 M |
22.80 M |
165.00 M |
24.60 M |
— |
| Other Uses - Financing |
30.30 M |
17.60 M |
165.00 M |
-4.40 M |
-18.70 M |
| Net Cash Flow - Financing |
-555.80 M |
-1.71 B |
-145.50 M |
3.78 B |
-515.60 M |
| Effect of Exchange rate on Cash |
-28.00 M |
24.50 M |
14.20 M |
6.50 M |
29.30 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |