| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
386.57 M |
371.51 M |
363.48 M |
337.89 M |
254.27 M |
| Depreciation & Depletion |
181.10 M |
170.80 M |
162.70 M |
150.30 M |
143.20 M |
| Amortization of Intangible Assets |
205.47 M |
200.71 M |
200.78 M |
187.59 M |
111.07 M |
| Deferred Income Taxes and Investment Tax credity |
190.08 M |
179.75 M |
190.55 M |
683.19 M |
1.27 B |
| Deferred Income Taxes |
190.08 M |
179.75 M |
190.55 M |
683.19 M |
1.27 B |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
80.52 M |
-216.77 M |
-146.06 M |
-535.00 M |
-90.15 M |
| Funds from Operations |
719.57 M |
385.28 M |
426.28 M |
157.94 M |
424.26 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-176.48 M |
106.10 M |
107.18 M |
-184.82 M |
5.15 M |
| Incline (Decline) in Receivables |
-5.85 M |
-17.85 M |
-5.82 M |
-8.90 M |
-3.57 M |
| Incline (Decline) in Inventories |
26.57 M |
4.62 M |
-3.95 M |
-34.53 M |
-6.81 M |
| Incline (Decline) in Accounts Payable |
-22.66 M |
-3.92 M |
4.24 M |
55.52 M |
8.01 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
-174.55 M |
123.25 M |
112.72 M |
-196.92 M |
7.52 M |
| Net Cash Flow/Operating Activities |
543.09 M |
491.38 M |
533.46 M |
-26.89 M |
429.41 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 |
1.14 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
8.07 M |
0.00 |
1.57 M |
728,000.00 |
1.07 M |
| Disposal of Fixed Assets |
2.18 M |
0.00 |
13.30 M |
16.32 M |
14.25 M |
| Other Uses - Investing |
5.64 M |
-3.05 M |
238,000.00 |
4.03 M |
-2.89 M |
| Other Sources - Investing |
0.00 |
3.05 M |
0.00 |
0.00 |
2.89 M |
| Net Cash Flow - Investing |
417.62 M |
358.22 M |
411.52 M |
370.54 M |
295.18 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-1.75 M |
7.15 M |
5.71 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
298.69 M |
197.89 M |
0.00 |
300.00 M |
| Incline or Decline in Short Term Borrowings |
179.48 M |
-33.00 M |
18.90 M |
256.10 M |
-77.70 M |
| Reduction in Long Term Debt |
159.60 M |
236.88 M |
34.46 M |
400.85 M |
258.36 M |
| Cash Dividends Paid Total |
149.53 M |
138.85 M |
129.24 M |
125.75 M |
119.84 M |
| Common Dividends (Cash) |
149.53 M |
138.85 M |
129.24 M |
125.75 M |
119.84 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
5.59 M |
20.41 M |
21.34 M |
674.50 M |
11.92 M |
| Other Uses - Financing |
-7.96 M |
-5.14 M |
-172.76 M |
663.88 M |
11.92 M |
| Net Cash Flow - Financing |
-137.60 M |
-115.17 M |
-121.42 M |
400.54 M |
-138.26 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |