| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
357.74 M |
326.72 M |
294.57 M |
280.97 M |
262.69 M |
| Depreciation & Depletion |
252.60 M |
257.57 M |
245.06 M |
245.68 M |
245.21 M |
| Amortization of Intangible Assets |
105.14 M |
69.15 M |
49.51 M |
35.29 M |
17.48 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
48.66 M |
35.26 M |
-2.70 M |
53.70 M |
2.10 M |
| Funds from Operations |
901.87 M |
1.28 B |
1.09 B |
922.40 M |
814.06 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
227.32 M |
39.10 M |
-138.25 M |
32.24 M |
39.44 M |
| Incline (Decline) in Receivables |
598.06 M |
-114.58 M |
-54.70 M |
-109.98 M |
-6.54 M |
| Incline (Decline) in Inventories |
218.60 M |
-53.56 M |
-15.02 M |
17.50 M |
17.08 M |
| Incline (Decline) in Accounts Payable |
-304.86 M |
75.00 M |
-16.94 M |
56.20 M |
37.61 M |
| Incline (Decline) in Income Taxes Payable |
-40.60 M |
12.67 M |
9.14 M |
70.45 M |
-4.78 M |
| Incline (Decline) in Other Accruals |
-227.30 M |
28.97 M |
64.34 M |
15.00 M |
9.39 M |
| Incline (Decline) in Other Assets or Liabilties |
-16.58 M |
90.60 M |
-125.06 M |
-16.94 M |
-13.32 M |
| Net Cash Flow/Operating Activities |
1.13 B |
1.32 B |
955.01 M |
954.64 M |
853.51 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
722.64 M |
921.01 M |
378.64 M |
835.98 M |
558.57 M |
| 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 |
28.99 M |
30.00 M |
45.83 M |
133.81 M |
140.28 M |
| Other Uses - Investing |
-3.55 M |
-544,000.00 |
9.12 M |
20.96 M |
-7.81 M |
| Other Sources - Investing |
3.55 M |
544,000.00 |
0.00 |
0.00 |
10.22 M |
| Net Cash Flow - Investing |
960.83 M |
1.17 B |
579.76 M |
921.24 M |
565.38 M |
| Proceeds from Stock Options |
3.56 M |
33.41 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
16.93 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
447.80 M |
584.60 M |
364.34 M |
0.00 |
23.72 M |
| Long Term Borrowings |
2.37 M |
778.93 M |
52.28 M |
495.80 M |
1.09 M |
| Incline or Decline in Short Term Borrowings |
346.08 M |
-48.32 M |
111.30 M |
-8.26 M |
-16.93 M |
| Reduction in Long Term Debt |
20.67 M |
63.58 M |
56.50 M |
589.01 M |
5.37 M |
| Cash Dividends Paid Total |
161.58 M |
142.26 M |
121.26 M |
109.64 M |
92.61 M |
| Common Dividends (Cash) |
161.58 M |
142.26 M |
121.26 M |
109.64 M |
92.61 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
3.69 M |
27.64 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
3.69 M |
27.64 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-274.35 M |
1.22 M |
-378.53 M |
-194.19 M |
-137.54 M |
| Effect of Exchange rate on Cash |
-32.45 M |
6.31 M |
4.44 M |
-3.73 M |
1.65 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |