| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
737.49 M |
506.08 M |
384.06 M |
396.88 M |
321.45 M |
| Depreciation & Depletion |
737.49 M |
506.08 M |
384.06 M |
396.88 M |
321.45 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
393.31 M |
472.85 M |
327.31 M |
164.68 M |
167.52 M |
| Deferred Income Taxes |
393.31 M |
472.85 M |
327.31 M |
164.68 M |
167.52 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
161.15 M |
219.85 M |
166.82 M |
-858,000.00 |
193.07 M |
| Funds from Operations |
2.87 B |
1.53 B |
1.24 B |
1.27 B |
1.11 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
168.21 M |
210.84 M |
-275.37 M |
-40.55 M |
-9.60 M |
| Incline (Decline) in Receivables |
386.60 M |
-445.68 M |
-128.00 M |
-162.22 M |
-252.73 M |
| Incline (Decline) in Inventories |
22.47 M |
-107.94 M |
-96.12 M |
-19.11 M |
-25.34 M |
| Incline (Decline) in Accounts Payable |
-626.95 M |
661.60 M |
95.07 M |
264.30 M |
252.72 M |
| Incline (Decline) in Income Taxes Payable |
342.59 M |
45.78 M |
-42.88 M |
-136.05 M |
16.74 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
43.49 M |
57.09 M |
-103.44 M |
12.53 M |
-992,000.00 |
| Net Cash Flow/Operating Activities |
3.04 B |
1.74 B |
962.70 M |
1.23 B |
1.10 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
348.29 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
1.04 B |
0.00 |
0.00 |
0.00 |
17.89 M |
| Decrease in Investments |
623.13 M |
0.00 |
0.00 |
17.89 M |
0.00 |
| Disposal of Fixed Assets |
361.96 M |
21.64 M |
23.84 M |
172.65 M |
60.40 M |
| Other Uses - Investing |
78.86 M |
10.64 M |
10.84 M |
9.94 M |
-572.40 M |
| Other Sources - Investing |
4.01 M |
0.00 |
0.00 |
582.97 M |
1.31 M |
| Net Cash Flow - Investing |
2.32 B |
2.29 B |
1.18 B |
1.07 B |
323.53 M |
| Proceeds from Stock Options |
29.69 M |
41.62 M |
24.86 M |
26.51 M |
3.16 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
686.19 M |
237.66 M |
0.00 |
30,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
492.85 M |
5.73 M |
4.68 M |
50.58 M |
495.01 M |
| Cash Dividends Paid Total |
166.50 M |
127.35 M |
98.16 M |
83.20 M |
78.20 M |
| Common Dividends (Cash) |
166.50 M |
127.35 M |
98.16 M |
83.20 M |
78.20 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
20.29 M |
30.80 M |
11.76 M |
0.00 |
0.00 |
| Other Uses - Financing |
20.29 M |
30.04 M |
11.76 M |
-1.05 M |
0.00 |
| Net Cash Flow - Financing |
-609.37 M |
624.78 M |
171.44 M |
-108.32 M |
-570.03 M |
| Effect of Exchange rate on Cash |
-114.94 M |
51.63 M |
2.59 M |
-1.50 M |
79.64 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |