| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
752.22 M |
737.48 M |
678.86 M |
667.96 M |
595.73 M |
| Depreciation & Depletion |
692.90 M |
702.90 M |
656.40 M |
613.60 M |
502.50 M |
| Amortization of Intangible Assets |
59.32 M |
34.58 M |
22.46 M |
54.36 M |
93.23 M |
| Deferred Income Taxes and Investment Tax credity |
154.60 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
154.60 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
137.46 M |
312.65 M |
-664.74 M |
-532,000.00 |
90.46 M |
| Funds from Operations |
949.91 M |
1.02 B |
926.81 M |
778.73 M |
792.38 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-8.88 M |
-129.73 M |
-58.60 M |
-31.34 M |
128.03 M |
| Incline (Decline) in Receivables |
-88.89 M |
-89.61 M |
-94.35 M |
-39.32 M |
61.34 M |
| Incline (Decline) in Inventories |
16.85 M |
-25.29 M |
-15.46 M |
-6.01 M |
-16.55 M |
| Incline (Decline) in Accounts Payable |
13.90 M |
-11.32 M |
33.21 M |
-24.06 M |
-625,000.00 |
| Incline (Decline) in Income Taxes Payable |
56.22 M |
-26.98 M |
-3.69 M |
— |
— |
| Incline (Decline) in Other Accruals |
-8.27 M |
-2.22 M |
1.01 M |
32.61 M |
57.76 M |
| Incline (Decline) in Other Assets or Liabilties |
1.30 M |
25.69 M |
20.68 M |
5.44 M |
26.10 M |
| Net Cash Flow/Operating Activities |
941.03 M |
887.16 M |
868.21 M |
747.39 M |
920.41 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
23.76 M |
145.91 M |
191.37 M |
40.79 M |
-28.83 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
92.00 M |
102.55 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
247.56 M |
0.00 |
| Other Uses - Investing |
-3.47 M |
-135.08 M |
540,000.00 |
-27.10 M |
-47.65 M |
| Other Sources - Investing |
4.28 M |
138.51 M |
500,000.00 |
49.23 M |
47.65 M |
| Net Cash Flow - Investing |
627.86 M |
630.74 M |
902.42 M |
564.37 M |
700.49 M |
| Proceeds from Stock Options |
152.66 M |
49.97 M |
43.57 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
31.94 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
214.57 M |
0.00 |
0.00 |
24.35 M |
86.78 M |
| Long Term Borrowings |
2.86 M |
4.08 M |
113.14 M |
842.64 M |
434.29 M |
| Incline or Decline in Short Term Borrowings |
-35.00 M |
-100.00 M |
105.00 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
3.55 M |
239.78 M |
259.37 M |
766.40 M |
892.58 M |
| Cash Dividends Paid Total |
45.83 M |
43.04 M |
40.58 M |
38.05 M |
36.19 M |
| Common Dividends (Cash) |
45.78 M |
42.88 M |
40.37 M |
38.05 M |
36.19 M |
| Preferred Dividends (Cash) |
52,000.00 |
165,000.00 |
202,000.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
3.44 M |
0.00 |
2.12 M |
47,000.00 |
| Other Uses - Financing |
-8.62 M |
-10.12 M |
-2.88 M |
2.12 M |
47,000.00 |
| Net Cash Flow - Financing |
-152.06 M |
-338.88 M |
-41.11 M |
47.91 M |
-581.21 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |