| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
217.50 M |
195.30 M |
181.40 M |
182.60 M |
175.00 M |
| Depreciation & Depletion |
217.50 M |
195.30 M |
181.40 M |
182.60 M |
178.60 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
101.60 M |
-122.60 M |
-5.00 M |
112.50 M |
-25.90 M |
| Funds from Operations |
673.90 M |
333.00 M |
434.80 M |
478.20 M |
358.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-48.90 M |
-4.50 M |
207.60 M |
63.00 M |
1.20 M |
| Incline (Decline) in Receivables |
46.30 M |
9.90 M |
247.10 M |
-106.90 M |
-136.50 M |
| Incline (Decline) in Inventories |
-15.20 M |
-21.30 M |
-4.40 M |
22.10 M |
52.50 M |
| Incline (Decline) in Accounts Payable |
-119.60 M |
104.30 M |
-215.40 M |
40.10 M |
196.00 M |
| Incline (Decline) in Income Taxes Payable |
-9.00 M |
-13.50 M |
-7.20 M |
53.90 M |
-4.50 M |
| Incline (Decline) in Other Accruals |
1.70 M |
-5.10 M |
13.60 M |
5.70 M |
-5.60 M |
| Incline (Decline) in Other Assets or Liabilties |
46.90 M |
-78.80 M |
173.90 M |
48.10 M |
-46.20 M |
| Net Cash Flow/Operating Activities |
625.00 M |
328.50 M |
642.40 M |
541.20 M |
360.00 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
800,000.00 |
1.40 M |
3.20 M |
5.80 M |
9.30 M |
| Other Uses - Investing |
400,000.00 |
0.00 |
100,000.00 |
-100,000.00 |
100,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
100,000.00 |
700,000.00 |
| Net Cash Flow - Investing |
1.18 B |
556.30 M |
483.50 M |
291.30 M |
421.80 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
36.40 M |
8.20 M |
14.50 M |
14.70 M |
62.50 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
743.00 M |
0.00 |
217.50 M |
0.00 |
237.00 M |
| Incline or Decline in Short Term Borrowings |
122.20 M |
295.80 M |
-250.00 M |
125.00 M |
-77.50 M |
| Reduction in Long Term Debt |
51.10 M |
3.10 M |
0.00 |
254.30 M |
267.40 M |
| Cash Dividends Paid Total |
128.20 M |
124.70 M |
120.80 M |
120.00 M |
114.60 M |
| Common Dividends (Cash) |
128.20 M |
124.70 M |
120.80 M |
120.00 M |
114.60 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
2.40 M |
12.50 M |
1.40 M |
0.00 |
2.60 M |
| Other Uses - Financing |
2.40 M |
12.50 M |
1.40 M |
0.00 |
-21.40 M |
| Net Cash Flow - Financing |
724.70 M |
188.70 M |
-137.40 M |
-234.60 M |
-157.40 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |