| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
524.10 M |
447.44 M |
420.62 M |
195.38 M |
128.44 M |
| Depreciation & Depletion |
414.90 M |
352.20 M |
328.70 M |
161.00 M |
101.00 M |
| Amortization of Intangible Assets |
109.20 M |
95.24 M |
91.92 M |
34.38 M |
27.44 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
83.56 M |
30.10 M |
116.16 M |
47.60 M |
81.03 M |
| Funds from Operations |
1.15 B |
1.09 B |
898.10 M |
472.96 M |
303.82 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
441.31 M |
83.42 M |
-266.40 M |
-93.72 M |
120.89 M |
| Incline (Decline) in Receivables |
-703.35 M |
155.63 M |
-363.86 M |
-453.29 M |
-54.39 M |
| Incline (Decline) in Inventories |
-14.05 M |
-66.29 M |
-148.85 M |
-44.20 M |
49.93 M |
| Incline (Decline) in Accounts Payable |
53.98 M |
-12.28 M |
45.80 M |
110.50 M |
-6.72 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
1.02 B |
-51.64 M |
188.85 M |
294.69 M |
126.38 M |
| Incline (Decline) in Other Assets or Liabilties |
81.62 M |
57.99 M |
11.66 M |
-1.42 M |
5.68 M |
| Net Cash Flow/Operating Activities |
1.59 B |
1.18 B |
631.71 M |
379.24 M |
424.70 M |
| Additions to Other Assets |
11.23 M |
0.00 |
0.00 |
0.00 |
2.00 M |
| Net Assets from Acquisitions |
35.79 M |
276.50 M |
326.60 M |
724.66 M |
37.35 M |
| Incline (Decline) in Inventories |
332.91 M |
138.27 M |
88.04 M |
64.41 M |
471.93 M |
| Decrease in Investments |
0.00 |
0.00 |
47.50 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
12.03 M |
3.93 M |
44.75 M |
6.88 M |
212,000.00 |
| Other Uses - Investing |
-100,000.00 |
-62.62 M |
-56.46 M |
-8.86 M |
0.00 |
| Other Sources - Investing |
57.55 M |
71.34 M |
58.21 M |
8.86 M |
0.00 |
| Net Cash Flow - Investing |
2.55 B |
1.69 B |
1.13 B |
929.12 M |
656.98 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
372.19 M |
848.23 M |
637.63 M |
834.56 M |
565.50 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.57 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
6.01 B |
3.38 B |
4.19 B |
5.93 B |
1.93 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
4.46 B |
2.91 B |
3.63 B |
5.81 B |
2.03 B |
| Cash Dividends Paid Total |
957.70 M |
843.29 M |
716.70 M |
438.76 M |
309.92 M |
| Common Dividends (Cash) |
957.70 M |
843.29 M |
716.70 M |
438.76 M |
309.92 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
48.90 M |
27.58 M |
39.29 M |
28.99 M |
113.34 M |
| Other Uses - Financing |
16.57 M |
18.75 M |
33.56 M |
22.55 M |
100.13 M |
| Net Cash Flow - Financing |
979.36 M |
494.97 M |
516.23 M |
543.97 M |
248.92 M |
| Effect of Exchange rate on Cash |
414,000.00 |
-232,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |