| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
172.10 M |
172.08 M |
172.26 M |
174.99 M |
182.48 M |
| Depreciation & Depletion |
160.05 M |
160.79 M |
166.33 M |
170.77 M |
176.73 M |
| Amortization of Intangible Assets |
12.05 M |
11.29 M |
5.94 M |
4.22 M |
5.75 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
46.59 M |
24.95 M |
16.56 M |
-32.94 M |
-24.85 M |
| Funds from Operations |
584.78 M |
820.06 M |
771.62 M |
665.42 M |
711.79 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-148.45 M |
-259.53 M |
104.32 M |
-198.74 M |
-141.42 M |
| Incline (Decline) in Receivables |
-20.16 M |
15.51 M |
-103.88 M |
-12.68 M |
-170.20 M |
| Incline (Decline) in Inventories |
-96.64 M |
-17.22 M |
38.07 M |
32.87 M |
-18.58 M |
| Incline (Decline) in Accounts Payable |
-8.04 M |
-311.94 M |
180.36 M |
-223.34 M |
58.36 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-23.60 M |
54.12 M |
-10.23 M |
4.40 M |
-11.00 M |
| Net Cash Flow/Operating Activities |
436.34 M |
560.53 M |
875.95 M |
466.68 M |
570.37 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
58.40 M |
104.48 M |
197.71 M |
1.50 M |
12.96 M |
| Incline (Decline) in Inventories |
85.30 M |
35.00 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
48.36 M |
32.90 M |
| Disposal of Fixed Assets |
7.20 M |
827,000.00 |
16.37 M |
8.07 M |
15.59 M |
| Other Uses - Investing |
-23.63 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
23.63 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
311.67 M |
285.29 M |
314.78 M |
82.19 M |
108.06 M |
| Proceeds from Stock Options |
18.30 M |
222.56 M |
116.90 M |
28.43 M |
21.68 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
90.57 M |
806.35 M |
205.95 M |
487.13 M |
255.13 M |
| Long Term Borrowings |
347.18 M |
298.36 M |
225.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-342.86 M |
346.26 M |
-118.98 M |
88.69 M |
6.27 M |
| Reduction in Long Term Debt |
50.00 M |
100.00 M |
225.00 M |
189.13 M |
52.31 M |
| Cash Dividends Paid Total |
268.85 M |
272.34 M |
249.54 M |
200.46 M |
186.86 M |
| Common Dividends (Cash) |
268.85 M |
272.34 M |
249.54 M |
200.46 M |
186.86 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
22.10 M |
10.10 M |
0.00 |
0.00 |
| Other Uses - Financing |
-8.90 M |
22.10 M |
10.10 M |
-2.71 M |
0.00 |
| Net Cash Flow - Financing |
-395.70 M |
-587.76 M |
-374.12 M |
-537.32 M |
-466.35 M |
| Effect of Exchange rate on Cash |
-12.42 M |
8.12 M |
20.78 M |
-6.27 M |
8.19 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |