| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
423.97 M |
403.90 M |
386.76 M |
381.60 M |
432.16 M |
| Depreciation & Depletion |
390.97 M |
366.90 M |
347.76 M |
381.60 M |
432.16 M |
| Amortization of Intangible Assets |
33.00 M |
37.00 M |
39.00 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
36.61 M |
41.18 M |
45.76 M |
50.33 M |
54.91 M |
| Deferred Income Taxes |
36.61 M |
41.18 M |
45.76 M |
50.33 M |
54.91 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
175.20 M |
54.09 M |
36.75 M |
80.87 M |
-55.00 M |
| Funds from Operations |
970.75 M |
698.74 M |
768.39 M |
568.04 M |
503.11 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-157.18 M |
-40.80 M |
-374.89 M |
162.26 M |
347.78 M |
| Incline (Decline) in Receivables |
80.83 M |
62.85 M |
9.19 M |
-38.76 M |
-11.06 M |
| Incline (Decline) in Inventories |
-25.45 M |
-29.78 M |
-9.09 M |
-16.84 M |
2.62 M |
| Incline (Decline) in Accounts Payable |
-69.44 M |
-42.00 M |
-46.06 M |
-6.39 M |
85.34 M |
| Incline (Decline) in Income Taxes Payable |
48.04 M |
20.76 M |
-22.33 M |
43.62 M |
175.84 M |
| Incline (Decline) in Other Accruals |
-13.03 M |
-1.19 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-191.16 M |
-52.63 M |
-306.60 M |
180.63 M |
95.03 M |
| Net Cash Flow/Operating Activities |
813.57 M |
657.94 M |
393.50 M |
730.30 M |
850.89 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 |
185.05 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
36.52 M |
1.44 B |
2.96 B |
1.04 B |
| Decrease in Investments |
94.17 M |
127.36 M |
1.41 B |
3.14 B |
974.73 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
207.62 M |
90.97 M |
0.00 |
| Other Uses - Investing |
-26.25 M |
45.61 M |
5.87 M |
-52.28 M |
30.83 M |
| Other Sources - Investing |
383.43 M |
259.03 M |
294.27 M |
268.93 M |
123.80 M |
| Net Cash Flow - Investing |
815.16 M |
873.35 M |
568.73 M |
585.09 M |
544.93 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
3.69 M |
24.09 M |
39.55 M |
298.17 M |
18.29 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
96.93 M |
230.57 M |
757.64 M |
1.09 B |
478.33 M |
| Incline or Decline in Short Term Borrowings |
331.74 M |
304.91 M |
9.91 M |
-46.41 M |
-15.05 M |
| Reduction in Long Term Debt |
181.49 M |
162.06 M |
527.86 M |
1.29 B |
604.02 M |
| Cash Dividends Paid Total |
204.25 M |
210.47 M |
201.22 M |
186.68 M |
166.77 M |
| Common Dividends (Cash) |
204.25 M |
210.47 M |
201.22 M |
186.68 M |
166.77 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
3.89 M |
0.00 |
30.43 M |
0.00 |
9.69 M |
| Other Uses - Financing |
3.89 M |
-2.51 M |
30.43 M |
-20.43 M |
9.69 M |
| Net Cash Flow - Financing |
50.52 M |
184.53 M |
108.44 M |
-154.57 M |
-279.53 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |