| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
215.22 M |
198.62 M |
215.27 M |
212.17 M |
183.44 M |
| Depreciation & Depletion |
204.62 M |
40.50 M |
71.38 M |
72.24 M |
66.94 M |
| Amortization of Intangible Assets |
10.60 M |
158.11 M |
143.90 M |
139.93 M |
116.50 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
321.01 M |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
321.01 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
15.28 M |
-102.88 M |
-184.58 M |
-211.38 M |
-124.15 M |
| Funds from Operations |
1.04 B |
1.83 B |
1.99 B |
1.41 B |
1.04 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-419.23 M |
-317.06 M |
-132.35 M |
50.86 M |
133.04 M |
| Incline (Decline) in Receivables |
88.46 M |
-227.12 M |
-153.70 M |
-91.29 M |
-69.84 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
18.80 M |
123.62 M |
113.72 M |
143.34 M |
30.37 M |
| Incline (Decline) in Other Assets or Liabilties |
-526.49 M |
-213.56 M |
21.35 M |
28.43 M |
59.54 M |
| Net Cash Flow/Operating Activities |
1.41 B |
1.67 B |
1.28 B |
1.09 B |
943.36 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
92.31 M |
0.00 |
37,000.00 |
68.26 M |
| Incline (Decline) in Inventories |
2.10 B |
1.07 B |
774.09 M |
1.34 B |
2.35 B |
| Decrease in Investments |
1.23 B |
939.46 M |
864.48 M |
1.09 B |
3.50 B |
| Disposal of Fixed Assets |
6.72 M |
3.80 M |
7.35 M |
4.68 M |
2.49 M |
| Other Uses - Investing |
162.72 M |
-8.06 M |
-11.39 M |
-71.19 M |
124.66 M |
| Other Sources - Investing |
0.00 |
8.06 M |
11.39 M |
71.19 M |
212.45 M |
| Net Cash Flow - Investing |
1.10 B |
306.17 M |
-36.52 M |
257.56 M |
-941.68 M |
| Proceeds from Stock Options |
13.32 M |
66.13 M |
98.30 M |
130.65 M |
128.92 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.54 B |
1.29 B |
985.92 M |
170.14 M |
67.59 M |
| Long Term Borrowings |
1.25 B |
537.21 M |
292.49 M |
40.96 M |
277.28 M |
| Incline or Decline in Short Term Borrowings |
128.27 M |
-106.90 M |
29.77 M |
-36.61 M |
-78.24 M |
| Reduction in Long Term Debt |
1.76 B |
677.31 M |
341.19 M |
39.08 M |
199.91 M |
| Cash Dividends Paid Total |
179.03 M |
142.75 M |
117.73 M |
598.66 M |
82.01 M |
| Common Dividends (Cash) |
179.03 M |
142.75 M |
117.73 M |
598.66 M |
82.01 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
793.32 M |
163.03 M |
170.84 M |
76.19 M |
0.00 |
| Other Uses - Financing |
793.32 M |
163.03 M |
170.84 M |
76.19 M |
0.00 |
| Net Cash Flow - Financing |
-1.30 B |
-1.45 B |
-853.44 M |
-596.68 M |
-21.55 M |
| Effect of Exchange rate on Cash |
-69.78 M |
52.83 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |