| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
288.90 M |
266.20 M |
263.84 M |
252.45 M |
233.94 M |
| Depreciation & Depletion |
250.83 M |
233.37 M |
227.45 M |
227.19 M |
210.16 M |
| Amortization of Intangible Assets |
38.07 M |
32.82 M |
36.38 M |
25.26 M |
23.78 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.64 M |
37.33 M |
303.24 M |
144.81 M |
-131.90 M |
| Funds from Operations |
1.16 B |
1.15 B |
952.15 M |
1.19 B |
978.52 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
29.30 M |
-51.57 M |
136.12 M |
-26.14 M |
270.49 M |
| Incline (Decline) in Receivables |
-55.83 M |
10.99 M |
115.58 M |
45.85 M |
97.23 M |
| Incline (Decline) in Inventories |
-133.60 M |
-82.53 M |
-47.40 M |
-25.32 M |
77.64 M |
| Incline (Decline) in Accounts Payable |
89.16 M |
56.52 M |
56.54 M |
8.14 M |
46.52 M |
| Incline (Decline) in Income Taxes Payable |
95.57 M |
-46.27 M |
-59.51 M |
-82.53 M |
94.01 M |
| Incline (Decline) in Other Accruals |
28.26 M |
-4.49 M |
57.35 M |
25.08 M |
-39.75 M |
| Incline (Decline) in Other Assets or Liabilties |
5.75 M |
14.21 M |
13.56 M |
2.63 M |
-5.16 M |
| Net Cash Flow/Operating Activities |
1.19 B |
1.10 B |
1.09 B |
1.16 B |
1.25 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
151.60 M |
89.00 M |
1.10 B |
126.55 M |
112.85 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
293.48 M |
83.20 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
333.48 M |
43.20 M |
| Disposal of Fixed Assets |
8.53 M |
60.66 M |
876.10 M |
73.40 M |
88.16 M |
| Other Uses - Investing |
109.57 M |
53.35 M |
-3.09 M |
10.24 M |
4.45 M |
| Other Sources - Investing |
63.48 M |
0.00 |
3.09 M |
— |
— |
| Net Cash Flow - Investing |
554.23 M |
326.24 M |
451.82 M |
264.05 M |
301.10 M |
| Proceeds from Stock Options |
78.60 M |
259.82 M |
142.05 M |
79.38 M |
112.70 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
580.71 M |
760.69 M |
823.37 M |
291.35 M |
170.13 M |
| Long Term Borrowings |
230.79 M |
0.00 |
0.00 |
0.00 |
2.01 B |
| Incline or Decline in Short Term Borrowings |
483.73 M |
384.06 M |
298.52 M |
26.47 M |
-144.72 M |
| Reduction in Long Term Debt |
368.21 M |
52.07 M |
727.77 M |
480.47 M |
74.32 M |
| Cash Dividends Paid Total |
485.25 M |
461.24 M |
408.15 M |
398.87 M |
379.93 M |
| Common Dividends (Cash) |
485.23 M |
461.22 M |
408.14 M |
398.85 M |
379.91 M |
| Preferred Dividends (Cash) |
12,000.00 |
13,000.00 |
14,000.00 |
15,000.00 |
16,000.00 |
| Other Sources - Financing |
113.75 M |
9.21 M |
18.51 M |
13.95 M |
12.47 M |
| Other Uses - Financing |
113.75 M |
9.21 M |
18.51 M |
13.95 M |
12.47 M |
| Net Cash Flow - Financing |
-758.10 M |
-620.91 M |
-1.27 B |
-1.05 B |
-643.92 M |
| Effect of Exchange rate on Cash |
88.81 M |
58.82 M |
-5.35 M |
97.86 M |
34.32 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |