| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
464.98 M |
305.97 M |
260.11 M |
440.41 M |
363.13 M |
| Depreciation & Depletion |
278.59 M |
265.30 M |
243.82 M |
237.46 M |
224.86 M |
| Amortization of Intangible Assets |
186.40 M |
40.67 M |
16.29 M |
202.95 M |
138.27 M |
| Deferred Income Taxes and Investment Tax credity |
193.02 M |
222.91 M |
271.53 M |
358.17 M |
413.06 M |
| Deferred Income Taxes |
193.02 M |
222.91 M |
271.53 M |
358.17 M |
413.06 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-44.50 M |
179.08 M |
111.39 M |
505.40 M |
33.94 M |
| Funds from Operations |
768.12 M |
738.46 M |
293.44 M |
491.66 M |
628.95 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-118.71 M |
-490.03 M |
113.63 M |
-50.46 M |
-168.30 M |
| Incline (Decline) in Receivables |
-141.88 M |
-65.38 M |
605.37 M |
-208.52 M |
-103.98 M |
| Incline (Decline) in Inventories |
-74.53 M |
-33.73 M |
16.72 M |
-17.85 M |
-31.10 M |
| Incline (Decline) in Accounts Payable |
72.79 M |
-49.55 M |
-399.39 M |
131.04 M |
124.44 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
63.25 M |
-392.61 M |
271.48 M |
156.63 M |
-112.30 M |
| Incline (Decline) in Other Assets or Liabilties |
-38.34 M |
51.24 M |
-380.54 M |
-111.76 M |
-45.36 M |
| Net Cash Flow/Operating Activities |
649.42 M |
248.44 M |
407.07 M |
441.20 M |
460.65 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
262.36 M |
261.78 M |
193.92 M |
142.26 M |
171.51 M |
| Decrease in Investments |
259.36 M |
254.83 M |
193.46 M |
137.10 M |
106.22 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
31.50 M |
0.00 |
| Other Uses - Investing |
-5.05 M |
-54.30 M |
-989.70 M |
-80.97 M |
-101.35 M |
| Other Sources - Investing |
5.05 M |
70.95 M |
1.07 B |
87.39 M |
101.35 M |
| Net Cash Flow - Investing |
1.25 B |
1.07 B |
-117.06 M |
699.54 M |
635.42 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
5.52 M |
9.06 M |
9.49 M |
450.83 M |
10.94 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
760.00 M |
655.00 M |
250.00 M |
350.36 M |
512.76 M |
| Incline or Decline in Short Term Borrowings |
539.90 M |
79.00 M |
-32.00 M |
-148.00 M |
75.00 M |
| Reduction in Long Term Debt |
492.21 M |
264.60 M |
202.19 M |
294.04 M |
339.00 M |
| Cash Dividends Paid Total |
129.08 M |
120.99 M |
112.74 M |
87.55 M |
80.18 M |
| Common Dividends (Cash) |
129.08 M |
120.99 M |
112.74 M |
87.55 M |
80.18 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-5.48 M |
-5.24 M |
-571,000.00 |
-14.45 M |
-1.13 M |
| Net Cash Flow - Financing |
678.65 M |
352.22 M |
-88.01 M |
257.13 M |
178.39 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |