| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
511.85 M |
387.40 M |
359.52 M |
299.94 M |
574.87 M |
| Depreciation & Depletion |
511.85 M |
387.40 M |
359.52 M |
299.94 M |
574.87 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
177.24 M |
325.14 M |
483.28 M |
664.51 M |
— |
| Deferred Income Taxes |
177.24 M |
325.14 M |
483.28 M |
664.51 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
249.39 M |
213.88 M |
131.08 M |
777.85 M |
166.79 M |
| Funds from Operations |
1.14 B |
967.07 M |
817.83 M |
1.38 B |
1.20 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-113.02 M |
-191.76 M |
-63.00 M |
-100.26 M |
-91.05 M |
| Incline (Decline) in Receivables |
24.92 M |
-112.07 M |
97.86 M |
-129.21 M |
-73.38 M |
| Incline (Decline) in Inventories |
-82.40 M |
-10.90 M |
-48.06 M |
-36.95 M |
-14.02 M |
| Incline (Decline) in Accounts Payable |
65.64 M |
30.12 M |
-36.08 M |
83.96 M |
250,000.00 |
| Incline (Decline) in Income Taxes Payable |
-9.22 M |
-23,000.00 |
-3.70 M |
8.95 M |
3.37 M |
| Incline (Decline) in Other Accruals |
0.00 |
-6.50 M |
-7.12 M |
5.53 M |
-424,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-111.96 M |
-98.88 M |
-66.53 M |
-19.89 M |
-12.80 M |
| Net Cash Flow/Operating Activities |
1.03 B |
775.32 M |
754.83 M |
1.28 B |
1.10 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
965,000.00 |
880.36 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 |
292.92 M |
420.87 M |
1.64 B |
1.25 B |
1.71 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.15 B |
1.78 B |
-145.52 M |
-84.73 M |
1.53 B |
| Proceeds from Stock Options |
8.07 M |
13.89 M |
17.38 M |
41.58 M |
35.07 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-4.31 M |
-2.18 M |
-1.91 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
181.50 M |
221.42 M |
348.94 M |
949.26 M |
92.26 M |
| Long Term Borrowings |
1.02 B |
2.03 B |
1.43 B |
1.20 B |
1.16 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
807.24 M |
778.63 M |
1.98 B |
1.56 B |
604.48 M |
| Cash Dividends Paid Total |
35.92 M |
32.80 M |
31.73 M |
30.34 M |
26.56 M |
| Common Dividends (Cash) |
35.92 M |
32.80 M |
31.73 M |
30.34 M |
26.56 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
166.34 M |
3.83 M |
6.60 M |
0.00 |
0.00 |
| Other Uses - Financing |
158.31 M |
3.83 M |
6.60 M |
-60.13 M |
-55.42 M |
| Net Cash Flow - Financing |
162.35 M |
1.01 B |
-913.54 M |
-1.35 B |
414.26 M |
| Effect of Exchange rate on Cash |
1.50 M |
1.43 M |
3.29 M |
674,000.00 |
1.15 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |