| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
520.21 M |
474.59 M |
396.33 M |
385.02 M |
364.82 M |
| Depreciation & Depletion |
398.24 M |
373.88 M |
316.56 M |
304.55 M |
298.61 M |
| Amortization of Intangible Assets |
121.97 M |
100.71 M |
79.77 M |
80.47 M |
66.22 M |
| Deferred Income Taxes and Investment Tax credity |
5.57 M |
4.38 M |
3.96 M |
16.55 M |
42.06 M |
| Deferred Income Taxes |
5.57 M |
4.38 M |
3.96 M |
16.55 M |
42.06 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-442.32 M |
-862.26 M |
-605.26 M |
-319.40 M |
-834.60 M |
| Funds from Operations |
1.26 B |
1.13 B |
1.34 B |
1.49 B |
899.57 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
193.98 M |
-106.23 M |
-113.96 M |
-222.84 M |
26.24 M |
| Incline (Decline) in Receivables |
2.94 M |
-129.68 M |
-215.26 M |
-203.03 M |
-66.22 M |
| Incline (Decline) in Inventories |
4.41 M |
0.00 |
-6.33 M |
-2.48 M |
7.50 M |
| Incline (Decline) in Accounts Payable |
166.05 M |
38.63 M |
101.30 M |
-95.33 M |
28.74 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
20.57 M |
-15.18 M |
6.33 M |
77.99 M |
56.22 M |
| Net Cash Flow/Operating Activities |
1.45 B |
1.02 B |
1.23 B |
1.27 B |
925.81 M |
| Additions to Other Assets |
108.74 M |
133.82 M |
130.42 M |
99.04 M |
73.71 M |
| Net Assets from Acquisitions |
7.35 M |
395.95 M |
112.69 M |
48.28 M |
244.88 M |
| Incline (Decline) in Inventories |
19.10 M |
40.01 M |
25.32 M |
16.09 M |
13.74 M |
| Decrease in Investments |
1.47 M |
11.04 M |
8.86 M |
26.00 M |
206.15 M |
| Disposal of Fixed Assets |
58.78 M |
787.76 M |
1.82 B |
47.04 M |
28.74 M |
| Other Uses - Investing |
-1.47 M |
-1.38 M |
130.42 M |
-1.24 M |
-2.50 M |
| Other Sources - Investing |
1.47 M |
1.38 M |
2.53 M |
1.24 M |
2.50 M |
| Net Cash Flow - Investing |
471.71 M |
144.86 M |
-1.08 B |
377.59 M |
376.07 M |
| Proceeds from Stock Options |
1.47 M |
40.01 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
452.61 M |
979.53 M |
2.21 B |
585.57 M |
188.66 M |
| Long Term Borrowings |
827.33 M |
909.17 M |
2.53 M |
43.33 M |
19.99 M |
| Incline or Decline in Short Term Borrowings |
-531.96 M |
-355.94 M |
205.13 M |
-68.09 M |
-59.97 M |
| Reduction in Long Term Debt |
41.15 M |
53.81 M |
79.77 M |
7.43 M |
97.45 M |
| Cash Dividends Paid Total |
476.12 M |
411.13 M |
357.08 M |
331.78 M |
296.11 M |
| Common Dividends (Cash) |
476.12 M |
411.13 M |
357.08 M |
331.78 M |
296.11 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
65.84 M |
19.81 M |
267.37 M |
0.00 |
| Other Uses - Financing |
-24.83 M |
-283.64 M |
-14.86 M |
267.37 M |
0.00 |
| Net Cash Flow - Financing |
-673.04 M |
-876.06 M |
-2.72 B |
-964.40 M |
-354.83 M |
| Effect of Exchange rate on Cash |
-8.82 M |
0.00 |
-6.33 M |
13.62 M |
-5.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |