| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.26 B |
2.30 B |
2.31 B |
2.14 B |
2.01 B |
| Depreciation & Depletion |
2.20 B |
2.24 B |
2.25 B |
2.14 B |
2.01 B |
| Amortization of Intangible Assets |
66.28 M |
62.98 M |
54.36 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
19.18 M |
— |
— |
— |
— |
| Deferred Income Taxes |
19.18 M |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
81.80 M |
-505.27 M |
-282.18 M |
-825.96 M |
-2.05 B |
| Funds from Operations |
716.42 M |
3.25 B |
3.49 B |
2.55 B |
2.28 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
417.44 M |
469.49 M |
203.22 M |
681.63 M |
268.35 M |
| Incline (Decline) in Receivables |
953.35 M |
98.76 M |
-238.17 M |
-260.77 M |
53.16 M |
| Incline (Decline) in Inventories |
11.28 M |
-100.20 M |
-25.89 M |
-21.83 M |
-20.25 M |
| Incline (Decline) in Accounts Payable |
-565.52 M |
168.90 M |
295.12 M |
116.44 M |
396.20 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
18.33 M |
302.02 M |
172.16 M |
847.80 M |
-160.76 M |
| Net Cash Flow/Operating Activities |
1.13 B |
3.72 B |
3.70 B |
3.23 B |
2.55 B |
| Additions to Other Assets |
62.05 M |
71.57 M |
49.19 M |
36.39 M |
29.11 M |
| Net Assets from Acquisitions |
490.78 M |
389.33 M |
32.36 M |
70.35 M |
87.34 M |
| Incline (Decline) in Inventories |
346.93 M |
0.00 |
0.00 |
356.58 M |
0.00 |
| Decrease in Investments |
0.00 |
499.54 M |
428.45 M |
0.00 |
146.83 M |
| Disposal of Fixed Assets |
221.41 M |
930.38 M |
262.76 M |
1.31 B |
336.70 M |
| Other Uses - Investing |
0.00 |
0.00 |
-56.95 M |
-41.24 M |
-765.81 M |
| Other Sources - Investing |
0.00 |
0.00 |
56.95 M |
41.24 M |
765.81 M |
| Net Cash Flow - Investing |
3.50 B |
2.31 B |
2.42 B |
2.20 B |
1.57 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.41 M |
854.52 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
14.31 M |
0.00 |
0.00 |
41.77 M |
| Long Term Borrowings |
2.89 B |
1.09 B |
1.67 B |
1.83 B |
1.11 B |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
1.33 B |
1.94 B |
2.16 B |
1.53 B |
974.67 M |
| Cash Dividends Paid Total |
249.62 M |
196.10 M |
113.91 M |
49.73 M |
30.38 M |
| Common Dividends (Cash) |
249.62 M |
196.10 M |
113.91 M |
49.73 M |
30.38 M |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
1.31 B |
-204.68 M |
-601.90 M |
252.28 M |
67.09 M |
| Effect of Exchange rate on Cash |
5.64 M |
2.86 M |
-2.59 M |
2.43 M |
-6.33 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |