| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
494.61 M |
373.68 M |
249.24 M |
171.12 M |
387.03 M |
| Depreciation & Depletion |
311.64 M |
233.55 M |
158.44 M |
87.42 M |
178.63 M |
| Amortization of Intangible Assets |
182.96 M |
140.13 M |
90.79 M |
83.70 M |
208.40 M |
| Deferred Income Taxes and Investment Tax credity |
95.62 M |
148.59 M |
94.27 M |
0.00 |
50.91 M |
| Deferred Income Taxes |
95.62 M |
148.59 M |
94.27 M |
0.00 |
50.91 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
852.49 M |
-254.96 M |
-258.14 M |
-195.30 M |
-241.68 M |
| Funds from Operations |
1.47 B |
1.53 B |
1.41 B |
1.44 B |
987.72 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-14.07 M |
-9.73 M |
-28.48 M |
113.46 M |
318.73 M |
| Incline (Decline) in Receivables |
-118.62 M |
-91.47 M |
-181.59 M |
63.24 M |
29.77 M |
| Incline (Decline) in Inventories |
176.93 M |
-114.83 M |
55.19 M |
52.08 M |
-8.76 M |
| Incline (Decline) in Accounts Payable |
-60.32 M |
196.57 M |
97.91 M |
-124.62 M |
297.72 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-12.06 M |
28.48 M |
122.76 M |
— |
— |
| Net Cash Flow/Operating Activities |
1.45 B |
1.52 B |
1.38 B |
1.55 B |
1.31 B |
| Additions to Other Assets |
249.31 M |
124.56 M |
76.55 M |
171.12 M |
0.00 |
| Net Assets from Acquisitions |
144.76 M |
202.41 M |
372.07 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
353.86 M |
1.85 B |
3.56 M |
7.44 M |
8.76 M |
| Decrease in Investments |
0.00 |
1.23 B |
0.00 |
42.78 M |
10.51 M |
| Disposal of Fixed Assets |
6.03 M |
0.00 |
0.00 |
0.00 |
203.15 M |
| Other Uses - Investing |
12.06 M |
0.00 |
806.46 M |
111.60 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.19 B |
1.51 B |
1.56 B |
524.52 M |
26.27 M |
| Proceeds from Stock Options |
44.23 M |
72.01 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
23.14 M |
7.44 M |
35.03 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
90.48 M |
564.42 M |
756.61 M |
799.80 M |
38.53 M |
| Long Term Borrowings |
770.06 M |
574.15 M |
1.81 B |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
34.18 M |
373.68 M |
0.00 |
0.00 |
133.10 M |
| Cash Dividends Paid Total |
562.97 M |
453.48 M |
340.03 M |
256.68 M |
92.82 M |
| Common Dividends (Cash) |
562.97 M |
453.48 M |
340.03 M |
256.68 M |
92.82 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 |
126.67 M |
-745.42 M |
731.69 M |
-1.05 B |
-229.42 M |
| Effect of Exchange rate on Cash |
2.01 M |
1.78 M |
1.86 M |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |