| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
679.93 M |
792.98 M |
730.01 M |
750.36 M |
658.58 M |
| Depreciation & Depletion |
433.94 M |
532.92 M |
498.53 M |
530.33 M |
658.58 M |
| Amortization of Intangible Assets |
245.99 M |
260.06 M |
231.48 M |
220.04 M |
— |
| Deferred Income Taxes and Investment Tax credity |
247.38 M |
323.08 M |
182.78 M |
122.91 M |
110.95 M |
| Deferred Income Taxes |
247.38 M |
323.08 M |
182.78 M |
122.91 M |
110.95 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-625.57 M |
389.28 M |
393.14 M |
87.96 M |
-1.16 B |
| Funds from Operations |
1.89 B |
2.53 B |
2.00 B |
1.61 B |
160.14 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
137.41 M |
-107.06 M |
21.71 M |
-434.71 M |
447.69 M |
| Incline (Decline) in Receivables |
-154.16 M |
-156.17 M |
-7.68 M |
191.09 M |
15.59 M |
| Incline (Decline) in Inventories |
-267,000.47 |
-10.13 M |
-2.51 M |
3.82 M |
-1.86 M |
| Incline (Decline) in Accounts Payable |
60.15 M |
25.59 M |
106.74 M |
-692.04 M |
731.35 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
231.70 M |
33.65 M |
-74.85 M |
62.41 M |
-297.39 M |
| Net Cash Flow/Operating Activities |
2.03 B |
2.43 B |
2.02 B |
1.18 B |
607.84 M |
| Additions to Other Assets |
193.22 M |
206.99 M |
234.38 M |
128.56 M |
184.96 M |
| Net Assets from Acquisitions |
309.97 M |
0.00 |
17.59 M |
0.00 |
— |
| Incline (Decline) in Inventories |
47.55 M |
119,000.05 |
226.56 M |
12.15 M |
117.18 M |
| Decrease in Investments |
78.54 M |
45.28 M |
29.71 M |
45.40 M |
0.00 |
| Disposal of Fixed Assets |
16.69 M |
7.66 M |
3.61 M |
0.00 |
— |
| Other Uses - Investing |
-9.69 M |
-9.31 M |
0.00 |
0.00 |
— |
| Other Sources - Investing |
14.66 M |
17.81 M |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
1.05 B |
709.72 M |
815.59 M |
739.39 M |
597.89 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
601.00 M |
498.67 M |
877.81 M |
354.85 M |
376.14 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
488.00 M |
435.04 M |
862.38 M |
543.25 M |
228.44 M |
| Cash Dividends Paid Total |
556.97 M |
457.63 M |
342.17 M |
182.18 M |
87.49 M |
| Common Dividends (Cash) |
556.97 M |
457.63 M |
342.17 M |
182.18 M |
87.49 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
90.40 M |
139.20 M |
0.00 |
0.00 |
— |
| Other Uses - Financing |
90.40 M |
139.00 M |
-51.47 M |
0.00 |
— |
| Net Cash Flow - Financing |
-353.57 M |
-255.00 M |
-378.21 M |
-370.58 M |
60.20 M |
| Effect of Exchange rate on Cash |
-418.95 M |
276.84 M |
4.94 M |
-5.78 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |