| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.82 B |
1.55 B |
1.14 B |
1.01 B |
593.10 M |
| Depreciation & Depletion |
1.82 B |
740.07 M |
549.03 M |
453.53 M |
316.93 M |
| Amortization of Intangible Assets |
810.90 M |
592.74 M |
560.09 M |
276.17 M |
— |
| Deferred Income Taxes and Investment Tax credity |
87.88 M |
70.23 M |
64.13 M |
— |
— |
| Deferred Income Taxes |
87.88 M |
70.23 M |
64.13 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
574.69 M |
360.93 M |
130.89 M |
117.66 M |
354.17 M |
| Funds from Operations |
4.13 B |
3.70 B |
2.86 B |
1.89 B |
1.27 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-273.75 M |
412.75 M |
-93.36 M |
-155.09 M |
-92.96 M |
| Incline (Decline) in Receivables |
20.76 M |
-85.87 M |
-83.50 M |
-66.64 M |
-131.69 M |
| Incline (Decline) in Inventories |
-216.67 M |
-77.39 M |
-65.98 M |
38.85 M |
-68.42 M |
| Incline (Decline) in Accounts Payable |
330.37 M |
438.31 M |
132.50 M |
439,570.70 |
37.81 M |
| Incline (Decline) in Income Taxes Payable |
51.95 M |
106.05 M |
17.03 M |
-159.78 M |
60.24 M |
| Incline (Decline) in Other Accruals |
-59.53 M |
-32.27 M |
9.55 M |
49.21 M |
64.77 M |
| Incline (Decline) in Other Assets or Liabilties |
-400.63 M |
63.93 M |
-102.96 M |
-17.17 M |
-55.67 M |
| Net Cash Flow/Operating Activities |
3.85 B |
4.12 B |
2.77 B |
1.73 B |
1.17 B |
| Additions to Other Assets |
8.03 M |
8.65 M |
19.95 M |
35.03 M |
30.02 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
479.55 M |
340.06 M |
1.22 B |
62.46 M |
58.52 M |
| Decrease in Investments |
38.68 M |
0.00 |
83.45 M |
410,794.25 |
454.58 M |
| Disposal of Fixed Assets |
85.64 M |
55.89 M |
54.34 M |
20.68 M |
18.01 M |
| Other Uses - Investing |
0.00 |
4.81 M |
-50,821.10 |
42.87 M |
-96.78 M |
| Other Sources - Investing |
0.00 |
1.80 M |
50,821.10 |
0.00 |
158.38 M |
| Net Cash Flow - Investing |
1.50 B |
1.14 B |
1.75 B |
675.34 M |
-38.08 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
26.00 M |
92.49 M |
59.54 M |
22.46 M |
40.82 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
351.52 M |
1.61 B |
815.51 M |
168.41 M |
562.93 M |
| Long Term Borrowings |
3.97 B |
4.90 B |
4.32 B |
3.72 B |
2.11 B |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
3.99 B |
4.88 B |
3.41 B |
3.90 B |
2.57 B |
| Cash Dividends Paid Total |
1.62 B |
1.01 B |
827.38 M |
947.55 M |
207.20 M |
| Common Dividends (Cash) |
1.62 B |
1.01 B |
827.38 M |
947.55 M |
207.20 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
33.10 M |
38.24 M |
886,986.46 |
349.28 M |
— |
| Other Uses - Financing |
24.98 M |
38.24 M |
886,986.46 |
349.28 M |
— |
| Net Cash Flow - Financing |
-1.94 B |
-2.51 B |
-678.50 M |
-1.24 B |
-1.18 B |
| Effect of Exchange rate on Cash |
131.27 M |
-63.23 M |
-13.74 M |
-4.18 M |
-254,308.40 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |