| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
553.30 M |
585.25 M |
457.15 M |
470.12 M |
486.57 M |
| Depreciation & Depletion |
412.11 M |
441.44 M |
348.76 M |
358.75 M |
380.61 M |
| Amortization of Intangible Assets |
141.19 M |
143.81 M |
108.38 M |
111.36 M |
105.96 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
58.53 M |
26.15 M |
-1.39 B |
864.88 M |
-21.61 M |
| Funds from Operations |
873.09 M |
1.22 B |
1.15 B |
1.10 B |
1.15 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
62.75 M |
72.29 M |
-7.64 M |
98.02 M |
41.13 M |
| Incline (Decline) in Receivables |
60.94 M |
33.07 M |
-15.98 M |
29.34 M |
-27.88 M |
| Incline (Decline) in Inventories |
-24.74 M |
10.77 M |
-13.20 M |
2.00 M |
-5.06 M |
| Incline (Decline) in Accounts Payable |
-25.95 M |
-23.84 M |
-61.14 M |
-23.34 M |
13.94 M |
| Incline (Decline) in Income Taxes Payable |
52.30 M |
82.68 M |
90.02 M |
55.07 M |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
52.49 M |
55.77 M |
-5.06 M |
12.60 M |
— |
| Net Cash Flow/Operating Activities |
935.84 M |
1.30 B |
1.15 B |
1.20 B |
1.19 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
3.62 M |
3.08 M |
0.00 |
5.33 M |
58.56 M |
| Incline (Decline) in Inventories |
0.00 |
6.92 M |
7.64 M |
12.67 M |
4.18 M |
| Decrease in Investments |
1.21 M |
53.83 M |
0.00 |
210.72 M |
133.84 M |
| Disposal of Fixed Assets |
10.26 M |
2.31 M |
6.95 M |
4.00 M |
13.24 M |
| Other Uses - Investing |
10.86 M |
3.85 M |
-1.31 B |
0.00 |
5.58 M |
| Other Sources - Investing |
0.00 |
5.38 M |
1.56 B |
0.00 |
0.00 |
| Net Cash Flow - Investing |
773.53 M |
684.46 M |
-714.20 M |
294.74 M |
406.40 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
7.34 M |
19.52 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
905.95 M |
0.00 |
76.02 M |
0.00 |
| Long Term Borrowings |
241.35 M |
0.00 |
261.23 M |
264.73 M |
271.17 M |
| Incline or Decline in Short Term Borrowings |
-23.53 M |
43.84 M |
-60.44 M |
3.33 M |
181.24 M |
| Reduction in Long Term Debt |
448.91 M |
228.41 M |
490.49 M |
440.11 M |
732.64 M |
| Cash Dividends Paid Total |
253.42 M |
434.52 M |
345.29 M |
715.51 M |
522.12 M |
| Common Dividends (Cash) |
253.42 M |
434.52 M |
345.29 M |
715.51 M |
522.12 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
43.07 M |
0.00 |
0.00 |
| Other Uses - Financing |
-46.46 M |
-40.76 M |
43.07 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-530.97 M |
-1.57 B |
-591.93 M |
-956.23 M |
-782.83 M |
| Effect of Exchange rate on Cash |
56.11 M |
39.22 M |
-9.03 M |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |