| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
415.68 M |
362.60 M |
311.26 M |
251.45 M |
232.58 M |
| Depreciation & Depletion |
368.30 M |
328.60 M |
267.69 M |
211.10 M |
199.73 M |
| Amortization of Intangible Assets |
47.38 M |
34.00 M |
43.57 M |
40.35 M |
32.85 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
70.36 M |
71.79 M |
-6.87 M |
12.66 M |
17.00 M |
| Funds from Operations |
1.44 B |
1.15 B |
856.59 M |
715.39 M |
685.86 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-420.30 M |
46.88 M |
58.78 M |
-45.09 M |
141.98 M |
| Incline (Decline) in Receivables |
-209.72 M |
-85.00 M |
-36.45 M |
-53.98 M |
-30.57 M |
| Incline (Decline) in Inventories |
-94.11 M |
-72.83 M |
-42.91 M |
-9.81 M |
27.24 M |
| Incline (Decline) in Accounts Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Income Taxes Payable |
1.83 M |
102.42 M |
-24.45 M |
-89.00 M |
39.12 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-118.30 M |
102.28 M |
162.59 M |
107.70 M |
106.19 M |
| Net Cash Flow/Operating Activities |
1.02 B |
1.20 B |
915.37 M |
670.30 M |
827.84 M |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
276.47 M |
257.88 M |
4.34 B |
125.15 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
104.49 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
72.43 M |
60.57 M |
537.79 M |
17.43 M |
18.36 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
891.40 M |
776.96 M |
4.28 B |
422.49 M |
364.87 M |
| Proceeds from Stock Options |
43.89 M |
46.93 M |
54.40 M |
79.94 M |
3.62 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
309.31 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
7.66 M |
0.00 |
0.00 |
0.00 |
8.91 M |
| Long Term Borrowings |
458.95 M |
516.76 M |
4.04 B |
426.53 M |
369.37 M |
| Incline or Decline in Short Term Borrowings |
-8.04 M |
-13.32 M |
-14.86 M |
-17.09 M |
-40.83 M |
| Reduction in Long Term Debt |
813.87 M |
486.51 M |
981.97 M |
331.41 M |
840.13 M |
| Cash Dividends Paid Total |
252.40 M |
188.41 M |
155.00 M |
137.49 M |
122.11 M |
| Common Dividends (Cash) |
252.40 M |
188.41 M |
155.00 M |
137.49 M |
122.11 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
454.00 M |
0.00 |
173.43 M |
1.51 M |
178.16 M |
| Other Uses - Financing |
415.41 M |
-208.47 M |
158.17 M |
-240.26 M |
178.16 M |
| Net Cash Flow - Financing |
-156.06 M |
-340.67 M |
3.41 B |
-219.77 M |
-451.91 M |
| Effect of Exchange rate on Cash |
7.96 M |
3.73 M |
24.73 M |
-1.93 M |
-519,997.28 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |