| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
327.30 M |
327.90 M |
275.10 M |
277.25 M |
192.50 M |
| Depreciation & Depletion |
257.90 M |
263.80 M |
221.90 M |
200.90 M |
153.30 M |
| Amortization of Intangible Assets |
69.40 M |
64.10 M |
53.20 M |
76.35 M |
39.20 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
24.90 M |
56.80 M |
-41.10 M |
-79.98 M |
-127.20 M |
| Funds from Operations |
1.66 B |
2.67 B |
2.24 B |
1.56 B |
1.10 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
61.90 M |
35.70 M |
-178.50 M |
89.05 M |
70.30 M |
| Incline (Decline) in Receivables |
330.20 M |
66.20 M |
-218.00 M |
59.46 M |
-261.30 M |
| Incline (Decline) in Inventories |
-3.30 M |
-34.60 M |
-17.80 M |
-43.47 M |
-54.30 M |
| Incline (Decline) in Accounts Payable |
-164.30 M |
-229.20 M |
96.70 M |
66.47 M |
371.50 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-100.70 M |
233.30 M |
-39.40 M |
6.59 M |
14.40 M |
| Net Cash Flow/Operating Activities |
1.72 B |
2.70 B |
2.06 B |
1.64 B |
1.17 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 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
217.90 M |
280.00 M |
0.00 |
69.40 M |
0.00 |
| Decrease in Investments |
45.20 M |
287.40 M |
0.00 |
45.27 M |
24.10 M |
| Disposal of Fixed Assets |
60.60 M |
0.00 |
5.70 M |
0.00 |
60.00 M |
| Other Uses - Investing |
-200,000.00 |
-4.80 M |
0.00 |
5.90 M |
0.00 |
| Other Sources - Investing |
300,000.00 |
4.80 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
410.90 M |
246.00 M |
725.30 M |
425.37 M |
219.50 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
216.40 M |
0.00 |
-3.20 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
384.70 M |
0.00 |
0.00 |
37.71 M |
1.30 M |
| Long Term Borrowings |
0.00 |
0.00 |
389.20 M |
993.65 M |
600.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
— |
— |
— |
— |
| Reduction in Long Term Debt |
160.00 M |
78.60 M |
33.10 M |
1.15 B |
940.90 M |
| Cash Dividends Paid Total |
1.71 B |
2.00 B |
1.51 B |
853.89 M |
191.40 M |
| Common Dividends (Cash) |
1.71 B |
2.00 B |
1.51 B |
853.89 M |
191.40 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.30 M |
0.00 |
100,000.00 |
123,000.00 |
0.00 |
| Other Uses - Financing |
-8.90 M |
-7.40 M |
-8.20 M |
-5.78 M |
-7.00 M |
| Net Cash Flow - Financing |
-2.05 B |
-2.09 B |
-1.16 B |
-1.06 B |
-540.60 M |
| Effect of Exchange rate on Cash |
45.80 M |
17.40 M |
-22.90 M |
2.07 M |
-53.20 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |