| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.62 B |
1.37 B |
1.13 B |
912.10 M |
814.72 M |
| Depreciation & Depletion |
1.61 B |
1.36 B |
1.12 B |
904.85 M |
811.04 M |
| Amortization of Intangible Assets |
7.37 M |
8.03 M |
7.43 M |
7.25 M |
3.68 M |
| Deferred Income Taxes and Investment Tax credity |
13.14 M |
19.84 M |
11.74 M |
53.26 M |
107.49 M |
| Deferred Income Taxes |
13.14 M |
19.84 M |
11.74 M |
53.26 M |
107.49 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-3.44 B |
-1.41 B |
-2.03 B |
-1.93 B |
-595.87 M |
| Funds from Operations |
8.25 B |
6.06 B |
4.63 B |
3.53 B |
2.81 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
82.89 M |
-252.97 M |
-397.60 M |
-455.14 M |
-481.84 M |
| Incline (Decline) in Receivables |
-1.05 B |
-331.27 M |
-564.82 M |
-667.30 M |
-697.02 M |
| Incline (Decline) in Inventories |
-66.31 M |
-307.18 M |
-113.33 M |
-137.81 M |
-45.98 M |
| Incline (Decline) in Accounts Payable |
1.20 B |
385.48 M |
280.55 M |
349.97 M |
261.15 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
0.00 |
-79.99 M |
— |
— |
| Net Cash Flow/Operating Activities |
8.33 B |
5.81 B |
4.81 B |
3.07 B |
2.32 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
355.41 M |
412.03 M |
| Net Assets from Acquisitions |
3.80 B |
997.84 M |
124.48 M |
70.72 M |
669.43 M |
| Incline (Decline) in Inventories |
230.25 M |
164.63 M |
122.62 M |
0.00 |
7.36 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
117.87 M |
0.00 |
| Disposal of Fixed Assets |
31.31 M |
931.58 M |
107.76 M |
1.60 B |
320.00 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 |
9.15 B |
3.68 B |
2.58 B |
281.06 M |
2.24 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
49.73 M |
102.39 M |
48.31 M |
61.65 M |
23.91 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
362.88 M |
1.11 B |
1.81 B |
67.09 M |
0.00 |
| Long Term Borrowings |
552.61 M |
891.43 M |
397.60 M |
605.65 M |
765.06 M |
| Incline or Decline in Short Term Borrowings |
307.13 M |
-232.01 M |
— |
— |
— |
| Reduction in Long Term Debt |
683.39 M |
582.24 M |
356.73 M |
1.01 B |
582.99 M |
| Cash Dividends Paid Total |
641.02 M |
530.04 M |
457.06 M |
257.49 M |
228.05 M |
| Common Dividends (Cash) |
641.02 M |
530.04 M |
457.06 M |
257.49 M |
228.05 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 |
-64.47 M |
-74.29 M |
-66.89 M |
-52.59 M |
-5.52 M |
| Net Cash Flow - Financing |
-1.15 B |
-1.31 B |
-2.24 B |
-716.26 M |
-27.59 M |
| Effect of Exchange rate on Cash |
401.56 M |
20.08 M |
-87.32 M |
58.03 M |
-11.03 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |