| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
64.10 M |
67.50 M |
94.50 M |
— |
— |
| Depreciation & Depletion |
52.10 M |
57.30 M |
94.50 M |
— |
— |
| Amortization of Intangible Assets |
12.00 M |
10.20 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
48.30 M |
85.20 M |
18.10 M |
— |
— |
| Funds from Operations |
786.00 M |
635.40 M |
332.40 M |
— |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
127.70 M |
-179.50 M |
-25.50 M |
— |
— |
| Incline (Decline) in Receivables |
-59.60 M |
-160.70 M |
53.40 M |
— |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
192.10 M |
-20.10 M |
-35.70 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-4.80 M |
1.30 M |
-43.20 M |
— |
— |
| Net Cash Flow/Operating Activities |
913.70 M |
455.90 M |
306.90 M |
— |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Assets from Acquisitions |
56.00 M |
200.10 M |
0.00 |
— |
— |
| Incline (Decline) in Inventories |
411.80 M |
661.70 M |
728.80 M |
— |
— |
| Decrease in Investments |
456.40 M |
636.40 M |
823.80 M |
— |
— |
| Disposal of Fixed Assets |
1.70 M |
4.60 M |
55.80 M |
— |
— |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Cash Flow - Investing |
46.40 M |
258.70 M |
-112.00 M |
— |
— |
| Proceeds from Stock Options |
137.40 M |
66.80 M |
7.70 M |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
716.00 M |
155.90 M |
— |
— |
— |
| Long Term Borrowings |
412.60 M |
105.30 M |
118.10 M |
— |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Reduction in Long Term Debt |
335.70 M |
92.10 M |
220.70 M |
— |
— |
| Cash Dividends Paid Total |
155.00 M |
143.60 M |
134.10 M |
— |
— |
| Common Dividends (Cash) |
155.00 M |
143.60 M |
134.10 M |
— |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Sources - Financing |
234.10 M |
357.60 M |
329.70 M |
— |
— |
| Other Uses - Financing |
-84.10 M |
56.40 M |
-22.00 M |
— |
— |
| Net Cash Flow - Financing |
-740.80 M |
-163.10 M |
-251.00 M |
— |
— |
| Effect of Exchange rate on Cash |
10.40 M |
35.30 M |
-5.30 M |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |