| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
332.30 M |
338.00 M |
336.80 M |
350.00 M |
360.20 M |
| Depreciation & Depletion |
332.30 M |
338.00 M |
336.80 M |
350.00 M |
360.20 M |
| Amortization of Intangible Assets |
1.60 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
545.40 M |
347.70 M |
— |
— |
— |
| Deferred Income Taxes |
545.40 M |
347.70 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-334.20 M |
176.90 M |
104.70 M |
16.40 M |
147.80 M |
| Funds from Operations |
653.80 M |
871.80 M |
700.00 M |
733.40 M |
668.60 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
83.20 M |
-339.30 M |
29.80 M |
-156.50 M |
-69.90 M |
| Incline (Decline) in Receivables |
-36.70 M |
-36.90 M |
61.20 M |
-124.60 M |
-48.50 M |
| Incline (Decline) in Inventories |
16.60 M |
31.30 M |
34.40 M |
-48.50 M |
-23.90 M |
| Incline (Decline) in Accounts Payable |
50.30 M |
10.10 M |
-36.30 M |
93.40 M |
39.30 M |
| Incline (Decline) in Income Taxes Payable |
-89.40 M |
-106.90 M |
50.20 M |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
142.40 M |
-236.90 M |
-79.70 M |
-76.80 M |
-36.80 M |
| Net Cash Flow/Operating Activities |
737.00 M |
532.50 M |
729.80 M |
576.90 M |
598.70 M |
| Additions to Other Assets |
0.00 |
0.00 |
47.70 M |
49.70 M |
30.00 M |
| Net Assets from Acquisitions |
25.30 M |
0.00 |
14.60 M |
10.50 M |
26.40 M |
| Incline (Decline) in Inventories |
0.00 |
1.53 B |
530.70 M |
453.30 M |
17.60 M |
| Decrease in Investments |
0.00 |
1.53 B |
530.70 M |
435.70 M |
0.00 |
| Disposal of Fixed Assets |
14.30 M |
963.10 M |
102.40 M |
133.80 M |
899.60 M |
| Other Uses - Investing |
-241.20 M |
294.80 M |
50.70 M |
8.00 M |
-54.30 M |
| Other Sources - Investing |
345.10 M |
552.40 M |
0.00 |
0.00 |
54.30 M |
| Net Cash Flow - Investing |
906.90 M |
543.20 M |
939.30 M |
697.10 M |
-243.10 M |
| Proceeds from Stock Options |
11.60 M |
36.10 M |
26.80 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
47.00 M |
70.90 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
23.00 M |
67.80 M |
48.00 M |
75.10 M |
152.70 M |
| Long Term Borrowings |
1.11 B |
523.40 M |
337.90 M |
285.80 M |
397.00 M |
| Incline or Decline in Short Term Borrowings |
-298.40 M |
-11.20 M |
455.60 M |
118.30 M |
-252.80 M |
| Reduction in Long Term Debt |
497.80 M |
363.80 M |
493.80 M |
112.20 M |
798.40 M |
| Cash Dividends Paid Total |
126.30 M |
116.90 M |
107.60 M |
102.90 M |
97.80 M |
| Common Dividends (Cash) |
126.30 M |
116.90 M |
107.60 M |
102.90 M |
97.80 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
1.30 M |
2.40 M |
0.00 |
0.00 |
| Other Uses - Financing |
-4.10 M |
1.30 M |
2.40 M |
-3.10 M |
-500,000.00 |
| Net Cash Flow - Financing |
175.00 M |
1.10 M |
173.30 M |
157.80 M |
-834.30 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |