| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
581.00 M |
333.29 M |
307.13 M |
280.16 M |
— |
| Depreciation & Depletion |
581.00 M |
333.17 M |
306.91 M |
279.81 M |
— |
| Amortization of Intangible Assets |
123,000.00 |
220,000.00 |
355,000.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
75.46 M |
75.75 M |
27.26 M |
— |
— |
| Deferred Income Taxes |
75.46 M |
75.75 M |
27.26 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
62.00 M |
12.96 M |
5.93 M |
28.90 M |
— |
| Funds from Operations |
1.93 B |
463.65 M |
425.80 M |
381.84 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-128.00 M |
95.97 M |
108.71 M |
114.91 M |
— |
| Incline (Decline) in Receivables |
-36.00 M |
-36.35 M |
28.82 M |
-28.98 M |
— |
| Incline (Decline) in Inventories |
-76.00 M |
-6.93 M |
8.58 M |
438,000.00 |
— |
| Incline (Decline) in Accounts Payable |
24.00 M |
154.21 M |
86.02 M |
125.43 M |
— |
| Incline (Decline) in Income Taxes Payable |
8.00 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
8.00 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-48.00 M |
-14.95 M |
-14.72 M |
18.02 M |
— |
| Net Cash Flow/Operating Activities |
1.80 B |
559.62 M |
534.51 M |
496.75 M |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
274.00 M |
44.74 M |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
1.66 B |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
1.36 B |
3.00 M |
1.99 M |
3.00 M |
— |
| Disposal of Fixed Assets |
0.00 |
129.99 M |
16.63 M |
16.52 M |
— |
| Other Uses - Investing |
-187.00 M |
3.00 M |
16.02 M |
37.56 M |
— |
| Other Sources - Investing |
218.00 M |
40,000.00 |
90,000.00 |
0.00 |
— |
| Net Cash Flow - Investing |
1.89 B |
227.08 M |
335.65 M |
444.29 M |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
24.99 M |
3.06 M |
51,000.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
600.00 M |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
3.56 B |
5.68 B |
5.50 B |
5.85 B |
— |
| Incline or Decline in Short Term Borrowings |
249.00 M |
-15.46 M |
19.35 M |
-20.64 M |
— |
| Reduction in Long Term Debt |
2.40 B |
6.13 B |
5.66 B |
5.89 B |
— |
| Cash Dividends Paid Total |
598.00 M |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
598.00 M |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
115.00 M |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Financing |
6.00 M |
-700,000.00 |
-42,000.00 |
-939,000.00 |
— |
| Net Cash Flow - Financing |
214.00 M |
-446.83 M |
-135.20 M |
-57.29 M |
— |
| Effect of Exchange rate on Cash |
-11.00 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |