| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
262.20 M |
285.12 M |
276.77 M |
276.19 M |
244.02 M |
| Depreciation & Depletion |
230.99 M |
249.04 M |
242.78 M |
252.95 M |
232.39 M |
| Amortization of Intangible Assets |
31.21 M |
36.09 M |
33.99 M |
23.24 M |
11.63 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.26 B |
-154.86 M |
77.78 M |
19.19 M |
-33.46 M |
| Funds from Operations |
1.06 B |
1.20 B |
1.55 B |
1.53 B |
1.61 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-45.85 M |
143.74 M |
-67.48 M |
-100.24 M |
-19.95 M |
| Incline (Decline) in Receivables |
132.14 M |
56.24 M |
-1.34 M |
-17.99 M |
-42.26 M |
| Incline (Decline) in Inventories |
-26.86 M |
21.94 M |
-2.14 M |
4.15 M |
-3.44 M |
| Incline (Decline) in Accounts Payable |
50.26 M |
-35.97 M |
-34.16 M |
31.15 M |
-10.16 M |
| Incline (Decline) in Income Taxes Payable |
-151.47 M |
-46.07 M |
-17.76 M |
-165.50 M |
24.08 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-49.92 M |
147.60 M |
-12.07 M |
47.94 M |
11.83 M |
| Net Cash Flow/Operating Activities |
1.02 B |
1.35 B |
1.48 B |
1.43 B |
1.59 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
168.57 M |
30.58 M |
402.68 M |
619.28 M |
169.26 M |
| Incline (Decline) in Inventories |
46.78 M |
39.96 M |
244.52 M |
187.22 M |
50.52 M |
| Decrease in Investments |
29.05 M |
43.38 M |
53.75 M |
12.45 M |
13.55 M |
| Disposal of Fixed Assets |
78.54 M |
464.16 M |
42.93 M |
245.33 M |
23.18 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 |
272.76 M |
-265.59 M |
751.30 M |
811.35 M |
462.84 M |
| Proceeds from Stock Options |
0.00 |
12.47 M |
27.35 M |
72.54 M |
115.98 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
72.76 M |
215.21 M |
215.43 M |
1.31 B |
1.67 B |
| Long Term Borrowings |
2.19 B |
1.00 B |
-235.01 M |
1.44 B |
773.23 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.46 B |
2.11 B |
0.00 |
600.00 M |
0.00 |
| Cash Dividends Paid Total |
366.75 M |
311.24 M |
280.01 M |
272.88 M |
273.03 M |
| Common Dividends (Cash) |
366.75 M |
311.24 M |
280.01 M |
272.88 M |
273.03 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 |
-2.04 M |
-3.01 M |
-3.01 M |
-13.38 M |
-9.49 M |
| Net Cash Flow - Financing |
-716.89 M |
-1.63 B |
-706.10 M |
-685.88 M |
-1.06 B |
| Effect of Exchange rate on Cash |
-5.84 M |
1.91 M |
3.00 M |
-1.58 M |
7.81 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |