| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
502.10 M |
375.80 M |
316.10 M |
255.54 M |
225.88 M |
| Depreciation & Depletion |
502.10 M |
375.80 M |
316.10 M |
255.54 M |
225.88 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
105.50 M |
33.10 M |
21.50 M |
26.13 M |
21.26 M |
| Funds from Operations |
1.67 B |
1.11 B |
882.40 M |
699.51 M |
583.42 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-172.30 M |
33.50 M |
83.80 M |
-1.25 M |
-1.60 M |
| Incline (Decline) in Receivables |
-47.00 M |
-7.60 M |
63.40 M |
-131.70 M |
-37.50 M |
| Incline (Decline) in Inventories |
-77.40 M |
26.70 M |
-9.40 M |
-39.99 M |
-32.94 M |
| Incline (Decline) in Accounts Payable |
-7.40 M |
-13.60 M |
-69.70 M |
183.42 M |
95.03 M |
| Incline (Decline) in Income Taxes Payable |
-17.60 M |
3.40 M |
1.30 M |
400,000.00 |
-1.43 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-22.90 M |
24.60 M |
98.20 M |
-13.38 M |
-24.76 M |
| Net Cash Flow/Operating Activities |
1.50 B |
1.14 B |
966.20 M |
698.26 M |
581.81 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 |
48.50 M |
14.80 M |
6.30 M |
0.00 |
1.00 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
127.00 M |
13.20 M |
33.40 M |
19.23 M |
7.19 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 |
2.36 B |
1.39 B |
882.70 M |
696.66 M |
435.29 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
7.10 M |
5.90 M |
9.10 M |
16.94 M |
29.14 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
15.30 M |
10.20 M |
6.20 M |
9.74 M |
4.78 M |
| Long Term Borrowings |
1.74 B |
100.00 M |
247.00 M |
250.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
-29.50 M |
220.60 M |
-54.50 M |
26.50 M |
-37.50 M |
| Reduction in Long Term Debt |
751.30 M |
10.00 M |
200.00 M |
200.01 M |
71.99 M |
| Cash Dividends Paid Total |
85.40 M |
83.70 M |
79.70 M |
75.62 M |
71.36 M |
| Common Dividends (Cash) |
85.40 M |
83.70 M |
79.70 M |
75.62 M |
71.36 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
14.20 M |
11.10 M |
12.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
4.90 M |
11.10 M |
12.00 M |
0.00 |
-255,000.00 |
| Net Cash Flow - Financing |
872.20 M |
233.70 M |
-72.30 M |
8.08 M |
-156.74 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |