| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
266.10 M |
263.70 M |
282.20 M |
282.20 M |
289.60 M |
| Depreciation & Depletion |
257.30 M |
254.00 M |
270.30 M |
267.60 M |
289.60 M |
| Amortization of Intangible Assets |
8.80 M |
9.70 M |
11.90 M |
14.60 M |
— |
| Deferred Income Taxes and Investment Tax credity |
530.00 M |
377.20 M |
496.10 M |
382.90 M |
351.50 M |
| Deferred Income Taxes |
530.00 M |
377.20 M |
496.10 M |
382.90 M |
351.50 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-136.90 M |
-281.30 M |
-76.00 M |
-446.90 M |
713.80 M |
| Funds from Operations |
386.00 M |
563.60 M |
563.10 M |
154.40 M |
93.20 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
1.80 M |
-9.60 M |
3.80 M |
19.50 M |
46.40 M |
| Incline (Decline) in Receivables |
10.00 M |
51.00 M |
-26.00 M |
-56.70 M |
32.10 M |
| Incline (Decline) in Inventories |
-9.00 M |
-9.60 M |
-5.80 M |
-38.10 M |
41.90 M |
| Incline (Decline) in Accounts Payable |
-8.30 M |
-71.90 M |
-18.00 M |
119.00 M |
-69.20 M |
| Incline (Decline) in Income Taxes Payable |
-14.80 M |
26.60 M |
-17.00 M |
-17.40 M |
-82.00 M |
| Incline (Decline) in Other Accruals |
12.40 M |
-17.80 M |
500,000.00 |
17.50 M |
76.70 M |
| Incline (Decline) in Other Assets or Liabilties |
11.50 M |
12.10 M |
70.10 M |
-4.80 M |
46.90 M |
| Net Cash Flow/Operating Activities |
387.80 M |
554.00 M |
566.90 M |
173.90 M |
139.60 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
13.20 M |
27.50 M |
7.30 M |
6.90 M |
70.10 M |
| Disposal of Fixed Assets |
600,000.00 |
405.20 M |
100.40 M |
278.30 M |
349.50 M |
| Other Uses - Investing |
-82.30 M |
-34.00 M |
3.70 M |
-47.60 M |
56.00 M |
| Other Sources - Investing |
82.40 M |
34.40 M |
3.00 M |
47.60 M |
1.00 M |
| Net Cash Flow - Investing |
493.40 M |
27.70 M |
351.70 M |
-37.50 M |
-90.40 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
21.80 M |
14.00 M |
12.50 M |
16.20 M |
10.20 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
327.80 M |
444.10 M |
327.50 M |
311.90 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
68.00 M |
-23.00 M |
-167.00 M |
100.00 M |
77.50 M |
| Reduction in Long Term Debt |
293.80 M |
1.14 B |
199.30 M |
494.10 M |
225.00 M |
| Cash Dividends Paid Total |
168.60 M |
163.00 M |
158.70 M |
157.70 M |
145.20 M |
| Common Dividends (Cash) |
168.60 M |
163.00 M |
158.70 M |
157.70 M |
145.20 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
81.30 M |
65.70 M |
263.30 M |
76.10 M |
44.40 M |
| Other Uses - Financing |
60.10 M |
65.70 M |
261.30 M |
41.00 M |
-15.30 M |
| Net Cash Flow - Financing |
-44.80 M |
-805.30 M |
-119.30 M |
37.60 M |
-241.50 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |