| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
243.93 M |
227.96 M |
235.54 M |
183.39 M |
188.72 M |
| Depreciation & Depletion |
236.23 M |
220.26 M |
235.54 M |
183.39 M |
188.72 M |
| Amortization of Intangible Assets |
7.70 M |
7.70 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
715.05 M |
486.64 M |
548.33 M |
350.16 M |
294.75 M |
| Deferred Income Taxes |
715.05 M |
486.64 M |
548.33 M |
350.16 M |
294.75 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
269.95 M |
221.85 M |
159.21 M |
-175.36 M |
14.65 M |
| Funds from Operations |
990.98 M |
819.75 M |
816.45 M |
421.37 M |
536.79 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-515.30 M |
209.91 M |
56.94 M |
-585.66 M |
-331.98 M |
| Incline (Decline) in Receivables |
433.86 M |
-378.88 M |
649.42 M |
-733.37 M |
-476.02 M |
| Incline (Decline) in Inventories |
-370.66 M |
88.86 M |
-14.11 M |
-320.63 M |
-96.51 M |
| Incline (Decline) in Accounts Payable |
-340.58 M |
353.10 M |
-500.00 M |
518.41 M |
322.39 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
16.00 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-253.91 M |
146.82 M |
-78.37 M |
-50.07 M |
-81.84 M |
| Net Cash Flow/Operating Activities |
475.68 M |
1.03 B |
873.39 M |
-164.29 M |
204.81 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
299.56 M |
149.01 M |
1.33 B |
176.71 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
53.16 M |
23.86 M |
1.13 M |
| Decrease in Investments |
3.96 M |
31.12 M |
1.33 M |
2.79 M |
0.00 |
| Disposal of Fixed Assets |
5.08 M |
4.02 M |
298.96 M |
556.43 M |
21.24 M |
| Other Uses - Investing |
-9.79 M |
3.67 M |
-40.83 M |
-489.81 M |
5.60 M |
| Other Sources - Investing |
9.79 M |
0.00 |
53.00 M |
519.28 M |
0.00 |
| Net Cash Flow - Investing |
1.45 B |
1.15 B |
237.35 M |
532.15 M |
422.40 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
163.46 M |
14.92 M |
-1.17 M |
4.67 M |
189.78 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
29,000.00 |
390.21 M |
281.44 M |
233.07 M |
823,000.00 |
| Long Term Borrowings |
1.20 B |
794.75 M |
1.40 B |
798.79 M |
44.00 M |
| Incline or Decline in Short Term Borrowings |
870.00 M |
-1.10 B |
900.00 M |
20.57 M |
14.58 M |
| Reduction in Long Term Debt |
416.04 M |
13.59 M |
685.86 M |
638.79 M |
1.36 M |
| Cash Dividends Paid Total |
162.78 M |
150.19 M |
135.45 M |
110.16 M |
89.23 M |
| Common Dividends (Cash) |
162.78 M |
150.19 M |
135.45 M |
110.16 M |
89.23 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
19.22 M |
170,000.00 |
402.45 M |
0.00 |
82.92 M |
| Other Uses - Financing |
-182.43 M |
-182.72 M |
188.32 M |
-26.54 M |
72.51 M |
| Net Cash Flow - Financing |
1.47 B |
72.96 M |
-618.78 M |
694.90 M |
214.87 M |
| Effect of Exchange rate on Cash |
43.09 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |