| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
362.00 M |
198.82 M |
72.81 M |
30.90 M |
20.69 M |
| Depreciation & Depletion |
86.00 M |
67.74 M |
35.29 M |
23.40 M |
19.74 M |
| Amortization of Intangible Assets |
276.00 M |
131.08 M |
37.52 M |
7.50 M |
947,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
522.64 M |
207.35 M |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
522.64 M |
207.35 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
889.00 M |
-121.65 M |
168.26 M |
78.37 M |
97.90 M |
| Funds from Operations |
1.80 B |
967.79 M |
521.16 M |
362.07 M |
236.57 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
111.00 M |
-380.34 M |
199.72 M |
-107.13 M |
-5.22 M |
| Incline (Decline) in Receivables |
227.00 M |
-276.90 M |
-84.11 M |
-145.48 M |
-27.04 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-227.00 M |
-33.27 M |
754,000.00 |
36.27 M |
-30.54 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-237.00 M |
171.83 M |
210.31 M |
51.24 M |
34.90 M |
| Incline (Decline) in Other Assets or Liabilties |
348.00 M |
-242.00 M |
72.77 M |
-49.16 M |
17.46 M |
| Net Cash Flow/Operating Activities |
1.92 B |
587.45 M |
720.88 M |
254.94 M |
231.36 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
16.00 M |
591.76 M |
0.00 |
275.22 M |
0.00 |
| Incline (Decline) in Inventories |
420.00 M |
638.33 M |
214.35 M |
51.58 M |
97.71 M |
| Decrease in Investments |
137.00 M |
272.58 M |
29.55 M |
57.68 M |
192.25 M |
| Disposal of Fixed Assets |
0.00 |
272.35 M |
112.18 M |
0.00 |
0.00 |
| Other Uses - Investing |
18.00 M |
0.00 |
0.00 |
7.70 M |
61.92 M |
| Other Sources - Investing |
41.00 M |
0.00 |
0.00 |
0.00 |
6.41 M |
| Net Cash Flow - Investing |
394.00 M |
1.07 B |
-3.56 M |
219.79 M |
-7.03 M |
| Proceeds from Stock Options |
24.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
6.00 M |
76.84 M |
9.33 M |
15.85 M |
15.37 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
46.00 M |
383.31 M |
30.97 M |
77.47 M |
57.61 M |
| Long Term Borrowings |
693.85 M |
0.00 |
395.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-100.00 M |
300.00 M |
0.00 |
-261.84 M |
0.00 |
| Reduction in Long Term Debt |
1.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
419.00 M |
353.46 M |
135.66 M |
76.61 M |
63.66 M |
| Common Dividends (Cash) |
419.00 M |
353.46 M |
135.66 M |
76.61 M |
63.66 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
59.00 M |
632.02 M |
73.34 M |
7.87 M |
12.98 M |
| Other Uses - Financing |
-351.00 M |
624.94 M |
72.40 M |
797,000.00 |
6.26 M |
| Net Cash Flow - Financing |
-887.00 M |
958.86 M |
-84.90 M |
-4.27 M |
-99.64 M |
| Effect of Exchange rate on Cash |
-259.00 M |
18.42 M |
36.53 M |
-4.33 M |
2.99 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |