| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
166.14 M |
156.52 M |
146.71 M |
180.13 M |
146.18 M |
| Depreciation & Depletion |
87.87 M |
88.80 M |
67.77 M |
78.10 M |
75.62 M |
| Amortization of Intangible Assets |
78.26 M |
67.72 M |
78.93 M |
102.04 M |
70.56 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
252.89 M |
156.37 M |
169.69 M |
147.29 M |
| Deferred Income Taxes |
0.00 |
252.89 M |
156.37 M |
169.69 M |
147.29 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
35.22 M |
73.77 M |
42.27 M |
-2.01 M |
-2.31 M |
| Funds from Operations |
533.12 M |
600.87 M |
444.00 M |
366.17 M |
374.47 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
60.07 M |
921,000.00 |
-123.35 M |
130.46 M |
-15.97 M |
| Incline (Decline) in Receivables |
-14.22 M |
-74.94 M |
-10.71 M |
39.34 M |
75.59 M |
| Incline (Decline) in Inventories |
-69.87 M |
-44.27 M |
-17.62 M |
10.68 M |
-15.84 M |
| Incline (Decline) in Accounts Payable |
56.14 M |
64.94 M |
-20.68 M |
33.21 M |
-89.74 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
88.01 M |
55.19 M |
-74.34 M |
47.23 M |
14.02 M |
| Net Cash Flow/Operating Activities |
593.18 M |
601.79 M |
320.65 M |
496.62 M |
358.51 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
154.76 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
42.00 M |
61.70 M |
941.12 M |
79.18 M |
9.82 M |
| Decrease in Investments |
42.00 M |
43.70 M |
941.12 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
586,000.00 |
1.20 M |
33.08 M |
0.00 |
| Other Uses - Investing |
20,000.00 |
3.52 M |
2.70 M |
3.99 M |
-4.10 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
4.10 M |
| Net Cash Flow - Investing |
271.92 M |
112.46 M |
83.60 M |
120.67 M |
84.97 M |
| Proceeds from Stock Options |
120.90 M |
82.66 M |
86.26 M |
45.28 M |
25.84 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
360.24 M |
784.35 M |
456.74 M |
48.03 M |
0.00 |
| Long Term Borrowings |
0.00 |
346.01 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-645,000.00 |
-1.15 M |
-3.73 M |
-3.68 M |
-6.60 M |
| Reduction in Long Term Debt |
135.09 M |
0.00 |
32.74 M |
93.30 M |
57.97 M |
| Cash Dividends Paid Total |
107.06 M |
94.10 M |
75.28 M |
58.90 M |
37.09 M |
| Common Dividends (Cash) |
107.06 M |
94.10 M |
75.28 M |
58.90 M |
37.09 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
24.76 M |
17.01 M |
14.96 M |
0.00 |
0.00 |
| Other Uses - Financing |
24.76 M |
17.01 M |
14.96 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-457.39 M |
-433.92 M |
-467.28 M |
-158.64 M |
-75.82 M |
| Effect of Exchange rate on Cash |
-7.94 M |
3.65 M |
3.37 M |
-46,000.00 |
6.54 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |