| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
238.81 M |
212.34 M |
198.02 M |
184.67 M |
175.28 M |
| Depreciation & Depletion |
221.24 M |
205.30 M |
190.54 M |
175.34 M |
173.85 M |
| Amortization of Intangible Assets |
17.57 M |
7.04 M |
7.48 M |
9.33 M |
1.44 M |
| Deferred Income Taxes and Investment Tax credity |
84.21 M |
324.14 M |
262.27 M |
228.65 M |
0.00 |
| Deferred Income Taxes |
84.21 M |
324.14 M |
262.27 M |
228.65 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-32.36 M |
-24.82 M |
-33.57 M |
-46.72 M |
-104.83 M |
| Funds from Operations |
528.10 M |
473.74 M |
508.09 M |
515.00 M |
342.24 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
53.09 M |
121.01 M |
14.68 M |
46.72 M |
-4.53 M |
| Incline (Decline) in Receivables |
-42.25 M |
20.85 M |
-27.56 M |
-36.80 M |
-9.94 M |
| Incline (Decline) in Inventories |
-3.36 M |
-4.22 M |
11.48 M |
2.64 M |
829,000.00 |
| Incline (Decline) in Accounts Payable |
97.24 M |
42.92 M |
-27.03 M |
70.06 M |
-14.31 M |
| Incline (Decline) in Income Taxes Payable |
-1.25 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
2.70 M |
61.47 M |
57.79 M |
10.82 M |
18.88 M |
| Net Cash Flow/Operating Activities |
581.19 M |
594.75 M |
522.77 M |
561.72 M |
337.71 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
273.93 M |
153.70 M |
143.48 M |
55.23 M |
0.00 |
| Incline (Decline) in Inventories |
16.00 M |
54.66 M |
13.69 M |
94.78 M |
141.37 M |
| Decrease in Investments |
538,000.00 |
82.91 M |
64.80 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
16.68 M |
92.46 M |
24.08 M |
5.34 M |
109.97 M |
| Other Uses - Investing |
18.39 M |
4.27 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
528,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
581.11 M |
321.27 M |
306.64 M |
349.31 M |
156.98 M |
| Proceeds from Stock Options |
8.45 M |
5.90 M |
6.83 M |
15.62 M |
5.90 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
42.03 M |
56.56 M |
0.00 |
0.00 |
687,000.00 |
| Long Term Borrowings |
84.80 M |
0.00 |
0.00 |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
-50.20 M |
-138.12 M |
-70.94 M |
-276.19 M |
| Reduction in Long Term Debt |
3.58 M |
27.85 M |
6.96 M |
19.25 M |
— |
| Cash Dividends Paid Total |
79.02 M |
75.90 M |
71.98 M |
67.92 M |
56.29 M |
| Common Dividends (Cash) |
78.07 M |
74.92 M |
71.00 M |
66.92 M |
55.26 M |
| Preferred Dividends (Cash) |
952,000.00 |
981,000.00 |
981,000.00 |
992,000.00 |
1.03 M |
| Other Sources - Financing |
2.70 M |
5.81 M |
6.53 M |
0.00 |
0.00 |
| Other Uses - Financing |
-373,000.00 |
5.66 M |
6.53 M |
-1.95 M |
-784,000.00 |
| Net Cash Flow - Financing |
-31.76 M |
-148.74 M |
-115.78 M |
-211.62 M |
-122.80 M |
| Effect of Exchange rate on Cash |
5.00 M |
7.55 M |
-3.89 M |
2.05 M |
737,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |