| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
831.00 M |
744.40 M |
691.40 M |
636.50 M |
621.00 M |
| Depreciation & Depletion |
467.00 M |
402.00 M |
379.00 M |
354.00 M |
342.00 M |
| Amortization of Intangible Assets |
364.00 M |
342.40 M |
312.40 M |
282.50 M |
279.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
147.30 M |
135.90 M |
-217.90 M |
36.50 M |
72.10 M |
| Funds from Operations |
1.75 B |
3.12 B |
2.70 B |
2.18 B |
2.07 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.17 B |
61.60 M |
-1.21 B |
-853.90 M |
-1.32 B |
| Incline (Decline) in Receivables |
-428.40 M |
131.10 M |
-703.90 M |
-468.60 M |
-477.80 M |
| Incline (Decline) in Inventories |
-1.20 B |
-357.20 M |
-78.00 M |
-324.10 M |
-293.70 M |
| Incline (Decline) in Accounts Payable |
702.10 M |
418.60 M |
155.30 M |
336.90 M |
872.70 M |
| Incline (Decline) in Income Taxes Payable |
92.80 M |
10.50 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-342.90 M |
-141.40 M |
-583.30 M |
-398.10 M |
-1.42 B |
| Net Cash Flow/Operating Activities |
1.98 B |
1.95 B |
2.76 B |
973.20 M |
1.22 B |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
252.30 M |
189.30 M |
55.70 M |
169.70 M |
192.90 M |
| Incline (Decline) in Inventories |
1.14 B |
2.25 B |
2.57 B |
3.28 B |
79.60 M |
| Decrease in Investments |
1.74 B |
2.46 B |
3.01 B |
1.06 B |
66.70 M |
| Disposal of Fixed Assets |
507.70 M |
432.40 M |
751.00 M |
449.10 M |
535.00 M |
| Other Uses - Investing |
1.17 B |
1.36 B |
1.52 B |
2.73 B |
1.13 B |
| Other Sources - Investing |
12.65 B |
10.49 B |
9.38 B |
8.13 B |
12.57 B |
| Net Cash Flow - Investing |
57.00 M |
1.43 B |
1.93 B |
1.15 B |
5.17 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
108.90 M |
285.70 M |
327.60 M |
153.60 M |
250.80 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.68 B |
1.52 B |
1.30 B |
918.90 M |
193.10 M |
| Long Term Borrowings |
6.32 B |
4.28 B |
3.14 B |
3.81 B |
2.19 B |
| Incline or Decline in Short Term Borrowings |
-413.00 M |
99.40 M |
1.21 B |
1.81 B |
-356.00 M |
| Reduction in Long Term Debt |
4.59 B |
3.14 B |
3.52 B |
1.51 B |
2.31 B |
| Cash Dividends Paid Total |
448.10 M |
386.70 M |
348.40 M |
289.70 M |
246.60 M |
| Common Dividends (Cash) |
448.10 M |
386.70 M |
348.40 M |
289.70 M |
246.60 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
72.50 M |
102.20 M |
85.60 M |
0.00 |
0.00 |
| Other Uses - Financing |
46.50 M |
91.00 M |
75.00 M |
-1.90 M |
-400,000.00 |
| Net Cash Flow - Financing |
470.30 M |
-648.50 M |
-281.00 M |
-416.80 M |
3.05 B |
| Effect of Exchange rate on Cash |
42.20 M |
58.30 M |
46.00 M |
21.80 M |
-19.40 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |