| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
917.27 M |
764.16 M |
639.97 M |
616.36 M |
520.70 M |
| Depreciation & Depletion |
530.30 M |
455.40 M |
402.70 M |
393.60 M |
391.00 M |
| Amortization of Intangible Assets |
386.97 M |
308.76 M |
237.27 M |
222.76 M |
129.70 M |
| Deferred Income Taxes and Investment Tax credity |
1.05 B |
780.12 M |
640.60 M |
571.00 M |
451.30 M |
| Deferred Income Taxes |
1.05 B |
780.12 M |
640.60 M |
571.00 M |
451.30 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
159.00 M |
492.11 M |
207.88 M |
133.23 M |
81.23 M |
| Funds from Operations |
2.67 B |
2.35 B |
1.98 B |
1.86 B |
1.08 B |
| Extraordinary Items & Discontinued Operations |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
453.05 M |
-211.24 M |
238.44 M |
239.93 M |
442.27 M |
| Incline (Decline) in Receivables |
-576.42 M |
-232.30 M |
-221.51 M |
-208.60 M |
42.40 M |
| Incline (Decline) in Inventories |
13.57 M |
-69.57 M |
-180.44 M |
21.08 M |
-46.34 M |
| Incline (Decline) in Accounts Payable |
155.30 M |
59.63 M |
12.19 M |
108.83 M |
-32.17 M |
| Incline (Decline) in Income Taxes Payable |
243.22 M |
-297.94 M |
263.26 M |
-58.61 M |
230.16 M |
| Incline (Decline) in Other Accruals |
35.93 M |
133.86 M |
153.62 M |
75.35 M |
-44.79 M |
| Incline (Decline) in Other Assets or Liabilties |
581.45 M |
195.07 M |
211.33 M |
301.88 M |
293.01 M |
| Net Cash Flow/Operating Activities |
3.13 B |
2.14 B |
2.22 B |
2.10 B |
1.52 B |
| Additions to Other Assets |
232.05 M |
192.90 M |
167.11 M |
166.35 M |
113.43 M |
| Net Assets from Acquisitions |
692.00 M |
2.62 B |
683.66 M |
590.41 M |
-323.93 M |
| Incline (Decline) in Inventories |
6.20 B |
6.61 B |
12.12 B |
8.39 B |
7.45 B |
| Decrease in Investments |
6.53 B |
7.87 B |
12.98 B |
7.53 B |
6.61 B |
| Disposal of Fixed Assets |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-137.93 M |
20.86 M |
28.16 M |
78.40 M |
61.80 M |
| Other Sources - Investing |
150.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.16 B |
2.30 B |
611.68 M |
2.06 B |
1.06 B |
| Proceeds from Stock Options |
785.21 M |
391.14 M |
263.30 M |
229.95 M |
112.59 M |
| Other Proceeds from Sale/Issues of Stock |
|
198.93 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.45 B |
4.32 B |
1.00 B |
545.72 M |
126.98 M |
| Long Term Borrowings |
19.82 M |
5.65 B |
220,000.00 |
140,000.00 |
4.74 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
17.18 M |
2.33 B |
3.72 M |
8.20 M |
30.41 M |
| Cash Dividends Paid Total |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.35 B |
20.02 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.35 B |
20.02 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
679.49 M |
-391.97 M |
-743.62 M |
-323.82 M |
-40.05 M |
| Effect of Exchange rate on Cash |
10.91 M |
53.94 M |
-15.42 M |
10.06 M |
14.85 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |