| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
547.00 M |
413.72 M |
349.83 M |
288.63 M |
219.03 M |
| Depreciation & Depletion |
529.30 M |
397.52 M |
339.58 M |
285.35 M |
217.40 M |
| Amortization of Intangible Assets |
17.70 M |
16.20 M |
10.25 M |
3.28 M |
1.63 M |
| Deferred Income Taxes and Investment Tax credity |
14.20 M |
18.79 M |
6.74 M |
14.68 M |
20.98 M |
| Deferred Income Taxes |
14.20 M |
18.79 M |
6.74 M |
14.68 M |
20.98 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-358.70 M |
-33.07 M |
-24.23 M |
376.23 M |
270.00 M |
| Funds from Operations |
1.39 B |
1.35 B |
1.14 B |
1.10 B |
856.41 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
— |
— |
— |
| Funds from/for Other Operating Activities |
353.30 M |
-95.38 M |
151.61 M |
53.77 M |
-87.90 M |
| Incline (Decline) in Receivables |
92.60 M |
162.42 M |
-240.75 M |
-172.39 M |
-180.63 M |
| Incline (Decline) in Inventories |
-6.90 M |
661,000.00 |
-13.56 M |
-7.35 M |
-2.94 M |
| Incline (Decline) in Accounts Payable |
-79.70 M |
-267.48 M |
294.91 M |
222.38 M |
92.70 M |
| Incline (Decline) in Income Taxes Payable |
40.70 M |
13.82 M |
-2.30 M |
3.44 M |
-4.90 M |
| Incline (Decline) in Other Accruals |
37.80 M |
-3.21 M |
22.44 M |
-18.48 M |
9.74 M |
| Incline (Decline) in Other Assets or Liabilties |
268.80 M |
-1.60 M |
90.87 M |
26.18 M |
-1.86 M |
| Net Cash Flow/Operating Activities |
1.74 B |
1.26 B |
1.29 B |
1.16 B |
768.52 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
713.30 M |
397.41 M |
307.83 M |
478.83 M |
349.87 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
1.10 M |
10.00 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
302.60 M |
70.81 M |
9.87 M |
1.07 M |
2.09 M |
| Other Uses - Investing |
326.20 M |
3.32 M |
20.11 M |
24.39 M |
8.30 M |
| Other Sources - Investing |
20.30 M |
15.39 M |
0.00 |
1.81 M |
5.75 M |
| Net Cash Flow - Investing |
2.43 B |
1.39 B |
1.18 B |
1.25 B |
943.06 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
627.00 M |
246.39 M |
415.57 M |
568.20 M |
170.36 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
7.69 B |
4.63 B |
4.90 B |
6.02 B |
4.67 B |
| Incline or Decline in Short Term Borrowings |
-27.20 M |
15.81 M |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
6.41 B |
3.70 B |
4.46 B |
5.75 B |
4.01 B |
| Cash Dividends Paid Total |
570.60 M |
529.26 M |
476.93 M |
404.84 M |
354.61 M |
| Common Dividends (Cash) |
570.60 M |
529.26 M |
476.93 M |
404.84 M |
354.61 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
13.40 M |
109.82 M |
8.38 M |
32.00 M |
5.41 M |
| Other Uses - Financing |
-570.30 M |
-535.41 M |
-474.48 M |
-354.12 M |
-319.28 M |
| Net Cash Flow - Financing |
735.70 M |
132.44 M |
-95.98 M |
72.07 M |
156.79 M |
| Effect of Exchange rate on Cash |
3.20 M |
212,000.00 |
-216,000.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |