| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
138.80 M |
190.70 M |
195.70 M |
174.40 M |
194.00 M |
| Depreciation & Depletion |
112.30 M |
129.80 M |
135.50 M |
134.10 M |
151.90 M |
| Amortization of Intangible Assets |
26.50 M |
60.90 M |
60.20 M |
40.30 M |
42.10 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 |
144.00 M |
-40.70 M |
-83.10 M |
-27.80 M |
-30.60 M |
| Funds from Operations |
1.16 B |
1.16 B |
1.23 B |
917.20 M |
736.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-266.40 M |
-186.80 M |
-422.80 M |
-164.00 M |
-494.90 M |
| Incline (Decline) in Receivables |
46.20 M |
-204.70 M |
-128.50 M |
-70.10 M |
-294.40 M |
| Incline (Decline) in Inventories |
75.40 M |
-116.10 M |
600,000.00 |
-174.80 M |
199.20 M |
| Incline (Decline) in Accounts Payable |
-88.10 M |
169.20 M |
87.80 M |
91.50 M |
-30.90 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-299.90 M |
-35.20 M |
-382.70 M |
-10.60 M |
-368.80 M |
| Net Cash Flow/Operating Activities |
896.10 M |
972.20 M |
809.10 M |
753.20 M |
241.20 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
25.70 M |
121.50 M |
514.70 M |
33.70 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
153.20 M |
0.00 |
22.60 M |
| Decrease in Investments |
700,000.00 |
156.20 M |
7.60 M |
7.60 M |
147.60 M |
| Disposal of Fixed Assets |
6.17 B |
16.40 M |
30.40 M |
1.46 B |
798.10 M |
| Other Uses - Investing |
29.10 M |
0.00 |
0.00 |
4.90 M |
93.10 M |
| Other Sources - Investing |
28.60 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-5.99 B |
161.20 M |
741.70 M |
-1.32 B |
-722.10 M |
| Proceeds from Stock Options |
160.20 M |
95.70 M |
90.90 M |
170.70 M |
211.10 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.00 B |
1.10 B |
837.20 M |
355.90 M |
0.00 |
| Long Term Borrowings |
2.00 M |
4.00 M |
301.70 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-409.90 M |
369.20 M |
-40.20 M |
-16.30 M |
-146.20 M |
| Reduction in Long Term Debt |
141.80 M |
513.70 M |
198.80 M |
453.10 M |
793.60 M |
| Cash Dividends Paid Total |
209.80 M |
217.60 M |
192.10 M |
152.60 M |
123.20 M |
| Common Dividends (Cash) |
209.80 M |
217.60 M |
192.10 M |
152.60 M |
123.20 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
36.10 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
36.10 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-2.56 B |
-1.36 B |
-875.70 M |
-807.20 M |
-851.90 M |
| Effect of Exchange rate on Cash |
51.80 M |
29.40 M |
-14.20 M |
16.50 M |
4.10 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |