| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
199.25 M |
178.00 M |
154.60 M |
126.39 M |
63.38 M |
| Depreciation & Depletion |
199.25 M |
178.00 M |
154.60 M |
126.39 M |
63.38 M |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
238.34 M |
215.06 M |
224.72 M |
313.99 M |
147.48 M |
| Deferred Income Taxes |
238.34 M |
215.06 M |
224.72 M |
313.99 M |
147.48 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-25.65 M |
38.78 M |
-203.95 M |
148.33 M |
21.69 M |
| Funds from Operations |
551.82 M |
516.64 M |
393.58 M |
356.62 M |
111.92 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-64.99 M |
-46.23 M |
65.23 M |
-137.98 M |
-131.38 M |
| Incline (Decline) in Receivables |
6.17 M |
-76.78 M |
147.45 M |
-126.59 M |
-188.79 M |
| Incline (Decline) in Inventories |
-67.79 M |
41.11 M |
-14.37 M |
-52.42 M |
-66.84 M |
| Incline (Decline) in Accounts Payable |
-48.42 M |
-22.79 M |
-63.85 M |
43.22 M |
53.30 M |
| Incline (Decline) in Income Taxes Payable |
35.59 M |
-15.91 M |
-39.07 M |
3.60 M |
18.32 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
9.45 M |
28.13 M |
35.07 M |
-5.78 M |
52.63 M |
| Net Cash Flow/Operating Activities |
486.83 M |
470.41 M |
458.80 M |
218.64 M |
-19.46 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
49.30 M |
1.54 B |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
605.39 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
782,000.00 |
| Disposal of Fixed Assets |
19.66 M |
0.00 |
1.08 B |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
417,000.00 |
-2.00 M |
2.81 M |
1.71 M |
| Other Sources - Investing |
0.00 |
0.00 |
2.00 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
568.95 M |
666.60 M |
806.80 M |
282.53 M |
785.54 M |
| Proceeds from Stock Options |
104.01 M |
3.72 M |
9.22 M |
22.24 M |
4.53 M |
| Other Proceeds from Sale/Issues of Stock |
-4.07 M |
-5.79 M |
125.00 M |
431.77 M |
228.29 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
115.23 M |
0.00 |
0.00 |
15.03 M |
0.00 |
| Long Term Borrowings |
682.28 M |
778.00 M |
1.06 B |
255.63 M |
678.00 M |
| Incline or Decline in Short Term Borrowings |
-19.93 M |
-7.74 M |
-4.94 M |
-17.09 M |
7.40 M |
| Reduction in Long Term Debt |
476.83 M |
508.41 M |
790.36 M |
614.57 M |
94.12 M |
| Cash Dividends Paid Total |
88.16 M |
65.30 M |
51.70 M |
17.36 M |
8.68 M |
| Common Dividends (Cash) |
75.95 M |
47.93 M |
34.33 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
12.21 M |
17.36 M |
17.36 M |
17.36 M |
17.37 M |
| Other Sources - Financing |
0.00 |
1.65 M |
0.00 |
8.73 M |
0.00 |
| Other Uses - Financing |
-1.30 M |
1.65 M |
-15.40 M |
5.19 M |
-337,000.00 |
| Net Cash Flow - Financing |
80.75 M |
196.14 M |
336.81 M |
50.78 M |
815.08 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |