| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
782.86 M |
630.42 M |
579.68 M |
589.33 M |
656.56 M |
| Depreciation & Depletion |
635.50 M |
556.14 M |
516.51 M |
525.86 M |
577.47 M |
| Amortization of Intangible Assets |
147.36 M |
74.29 M |
63.17 M |
63.47 M |
79.08 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-1.90 B |
-1.84 B |
-1.65 B |
-1.66 B |
-4.10 B |
| Funds from Operations |
5.46 B |
4.62 B |
4.06 B |
3.61 B |
3.23 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
550.76 M |
58.22 M |
-178.36 M |
123.31 M |
-47.82 M |
| Incline (Decline) in Receivables |
35.00 M |
-166.64 M |
-195.08 M |
-322.77 M |
95.63 M |
| Incline (Decline) in Inventories |
-676.02 M |
341.31 M |
39.02 M |
-50.77 M |
82.76 M |
| Incline (Decline) in Accounts Payable |
1.37 B |
122.47 M |
105.90 M |
591.14 M |
-55.17 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-182.36 M |
-238.92 M |
-128.20 M |
-94.29 M |
-171.04 M |
| Net Cash Flow/Operating Activities |
6.01 B |
4.68 B |
3.88 B |
3.73 B |
3.18 B |
| Additions to Other Assets |
176.83 M |
132.51 M |
107.76 M |
68.91 M |
55.17 M |
| Net Assets from Acquisitions |
3.91 B |
30.12 M |
187.65 M |
45.33 M |
5.52 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
78.03 M |
172.27 M |
53.33 M |
| Decrease in Investments |
16.58 M |
142.55 M |
7.43 M |
39.89 M |
147.13 M |
| Disposal of Fixed Assets |
162.10 M |
345.33 M |
234.10 M |
74.35 M |
222.53 M |
| Other Uses - Investing |
-108.68 M |
-32.12 M |
-111.48 M |
-134.19 M |
0.00 |
| Other Sources - Investing |
108.68 M |
32.12 M |
111.48 M |
134.19 M |
0.00 |
| Net Cash Flow - Investing |
4.63 B |
477.84 M |
810.07 M |
728.95 M |
248.28 M |
| Proceeds from Stock Options |
12.89 M |
44.17 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
5.53 M |
10.04 M |
53.88 M |
10.88 M |
66.21 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
950.48 M |
1.59 B |
928.98 M |
908.47 M |
904.83 M |
| Long Term Borrowings |
6.48 B |
879.38 M |
2.54 B |
1.35 B |
1.66 B |
| Incline or Decline in Short Term Borrowings |
14.74 M |
-202.78 M |
98.47 M |
9.07 M |
-40.75 M |
| Reduction in Long Term Debt |
1.40 B |
899.46 M |
3.27 B |
1.67 B |
2.40 B |
| Cash Dividends Paid Total |
2.57 B |
2.41 B |
1.87 B |
1.65 B |
1.57 B |
| Common Dividends (Cash) |
2.57 B |
2.41 B |
1.87 B |
1.65 B |
1.57 B |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
263.83 M |
43.52 M |
139.77 M |
| Other Uses - Financing |
-1.53 B |
-526.02 M |
-139.35 M |
-344.53 M |
-226.21 M |
| Net Cash Flow - Financing |
68.15 M |
-4.69 B |
-3.52 B |
-3.20 B |
-3.38 B |
| Effect of Exchange rate on Cash |
480.77 M |
94.36 M |
-178.36 M |
88.85 M |
-160.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |