| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
310.92 M |
199.91 M |
218.03 M |
189.66 M |
180.57 M |
| Depreciation & Depletion |
292.66 M |
181.04 M |
200.13 M |
171.23 M |
158.93 M |
| Amortization of Intangible Assets |
18.27 M |
18.87 M |
17.90 M |
18.44 M |
21.63 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
261.34 M |
326,000.00 |
-189.21 M |
0.00 |
9.78 M |
| Funds from Operations |
662.15 M |
763.47 M |
588.41 M |
698.61 M |
694.20 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
116.69 M |
-40.28 M |
-126.65 M |
98.84 M |
-101.25 M |
| Incline (Decline) in Receivables |
40.47 M |
-14.92 M |
-130.66 M |
17.32 M |
-36.64 M |
| Incline (Decline) in Inventories |
45.35 M |
-12.46 M |
-60.06 M |
-40.04 M |
9.10 M |
| Incline (Decline) in Accounts Payable |
62.20 M |
-13.17 M |
16.72 M |
-11.27 M |
7.72 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-31.33 M |
275,000.00 |
47.36 M |
132.83 M |
-81.43 M |
| Net Cash Flow/Operating Activities |
778.84 M |
723.19 M |
461.76 M |
797.45 M |
592.94 M |
| Additions to Other Assets |
14.19 M |
15.02 M |
13.24 M |
14.16 M |
18.40 M |
| Net Assets from Acquisitions |
100.46 M |
17.00 M |
47.07 M |
166.86 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
20.05 M |
| Other Uses - Investing |
0.00 |
0.00 |
-2.71 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
2.71 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
304.35 M |
215.51 M |
238.67 M |
362.74 M |
217.00 M |
| Proceeds from Stock Options |
50.50 M |
37.11 M |
81.63 M |
79.63 M |
55.12 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
256.28 M |
621.65 M |
537.00 M |
698.91 M |
414.78 M |
| Long Term Borrowings |
0.00 |
496.73 M |
248.32 M |
0.00 |
3.19 M |
| Incline or Decline in Short Term Borrowings |
195.06 M |
-163.83 M |
475.58 M |
331.24 M |
897,000.00 |
| Reduction in Long Term Debt |
188.89 M |
234,000.00 |
278.24 M |
883,000.00 |
18.63 M |
| Cash Dividends Paid Total |
252.26 M |
235.13 M |
221.24 M |
205.75 M |
184.69 M |
| Common Dividends (Cash) |
252.26 M |
235.13 M |
221.24 M |
205.75 M |
184.69 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
9.46 M |
9.28 M |
20.19 M |
0.00 |
0.00 |
| Other Uses - Financing |
9.46 M |
9.28 M |
20.19 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-442.43 M |
-477.72 M |
-210.75 M |
-494.66 M |
-558.89 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |