| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
388.73 M |
295.04 M |
245.88 M |
222.88 M |
183.53 M |
| Depreciation & Depletion |
348.70 M |
295.04 M |
215.67 M |
192.05 M |
183.53 M |
| Amortization of Intangible Assets |
40.03 M |
30.21 M |
30.83 M |
53.83 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 |
621.95 M |
179.07 M |
90.76 M |
56.64 M |
112.09 M |
| Funds from Operations |
2.12 B |
1.27 B |
1.29 B |
871.23 M |
707.56 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-329.38 M |
-203.91 M |
-15.92 M |
169.68 M |
-20.94 M |
| Incline (Decline) in Receivables |
-98.68 M |
-282.94 M |
79.11 M |
-211.19 M |
6.13 M |
| Incline (Decline) in Inventories |
-33.83 M |
-2.93 M |
58.84 M |
94.29 M |
-9.62 M |
| Incline (Decline) in Accounts Payable |
142.22 M |
76.98 M |
34.53 M |
68.95 M |
-53.55 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-339.09 M |
4.99 M |
-188.41 M |
217.63 M |
36.10 M |
| Net Cash Flow/Operating Activities |
1.79 B |
1.06 B |
1.28 B |
1.04 B |
686.62 M |
| Additions to Other Assets |
134.28 M |
303.09 M |
108.33 M |
152.82 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
519.13 M |
309.89 M |
1.58 B |
110.69 M |
21.16 M |
| Decrease in Investments |
88.77 M |
64.14 M |
636.38 M |
58.96 M |
3.21 M |
| Disposal of Fixed Assets |
8.28 M |
64.47 M |
47.12 M |
29.21 M |
13.14 M |
| Other Uses - Investing |
0.00 |
-945.67 M |
-523.68 M |
-72.97 M |
7.56 M |
| Other Sources - Investing |
0.00 |
1.13 B |
524.04 M |
72.97 M |
4.36 M |
| Net Cash Flow - Investing |
1.02 B |
-102.89 M |
780.22 M |
354.67 M |
191.66 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
9.54 M |
371.76 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
100.32 M |
352.30 M |
233.28 M |
81.07 M |
20.28 M |
| Long Term Borrowings |
472.75 M |
641.47 M |
321.23 M |
587.48 M |
166.32 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
63.17 M |
154.92 M |
371.90 M |
1.02 B |
16.23 M |
| Cash Dividends Paid Total |
201.08 M |
412.52 M |
102.77 M |
396.74 M |
352.15 M |
| Common Dividends (Cash) |
201.08 M |
412.52 M |
102.77 M |
396.74 M |
352.15 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
97.54 M |
45.68 M |
10.34 M |
1.37 M |
| Other Uses - Financing |
-61.14 M |
97.54 M |
-70.35 M |
333,638.94 |
-8.86 M |
| Net Cash Flow - Financing |
47.04 M |
-180.73 M |
-457.07 M |
-909.03 M |
-205.43 M |
| Effect of Exchange rate on Cash |
11.89 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |