| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
418.00 M |
380.50 M |
388.50 M |
374.20 M |
394.00 M |
| Depreciation & Depletion |
268.30 M |
258.90 M |
255.60 M |
249.50 M |
259.80 M |
| Amortization of Intangible Assets |
149.70 M |
121.60 M |
132.90 M |
124.70 M |
134.20 M |
| Deferred Income Taxes and Investment Tax credity |
202.50 M |
268.80 M |
384.00 M |
413.90 M |
354.50 M |
| Deferred Income Taxes |
202.50 M |
268.80 M |
384.00 M |
413.90 M |
354.50 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
55.80 M |
30.40 M |
-106.30 M |
39.10 M |
109.50 M |
| Funds from Operations |
333.80 M |
414.50 M |
-63.00 M |
172.60 M |
500.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-79.20 M |
-241.40 M |
91.70 M |
109.40 M |
-31.10 M |
| Incline (Decline) in Receivables |
186.70 M |
176.20 M |
14.20 M |
34.80 M |
-61.80 M |
| Incline (Decline) in Inventories |
27.20 M |
10.70 M |
19.40 M |
20.90 M |
23.00 M |
| Incline (Decline) in Accounts Payable |
-110.90 M |
-298.90 M |
74.10 M |
-61.40 M |
-1.60 M |
| Incline (Decline) in Income Taxes Payable |
-120.50 M |
-4.80 M |
-15.50 M |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-182.20 M |
-129.40 M |
-16.00 M |
115.10 M |
129.80 M |
| Net Cash Flow/Operating Activities |
254.60 M |
173.10 M |
28.70 M |
282.00 M |
469.80 M |
| Additions to Other Assets |
217.60 M |
231.50 M |
186.40 M |
269.50 M |
297.10 M |
| Net Assets from Acquisitions |
6.40 M |
1.20 M |
1.10 M |
1.50 M |
19.40 M |
| Incline (Decline) in Inventories |
6.19 B |
7.73 B |
7.54 B |
7.71 B |
6.05 B |
| Decrease in Investments |
6.21 B |
7.72 B |
7.52 B |
7.73 B |
6.03 B |
| Disposal of Fixed Assets |
0.00 |
29.30 M |
380.60 M |
23.40 M |
1.70 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
283.00 M |
290.70 M |
-109.10 M |
343.00 M |
479.60 M |
| Proceeds from Stock Options |
0.00 |
12.30 M |
1.60 M |
12.80 M |
38.80 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
204.20 M |
0.00 |
541.50 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
-100,000.00 |
-1.10 M |
-17.00 M |
17.20 M |
-20.00 M |
| Reduction in Long Term Debt |
200.00 M |
0.00 |
57.90 M |
509.10 M |
3.50 M |
| Cash Dividends Paid Total |
0.00 |
5.80 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
5.80 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-800,000.00 |
0.00 |
-4.60 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-200.90 M |
209.60 M |
-77.90 M |
62.40 M |
15.30 M |
| Effect of Exchange rate on Cash |
-56.90 M |
18.90 M |
16.90 M |
-19.40 M |
19.10 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |