| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.94 B |
1.49 B |
1.10 B |
907.11 M |
675.79 M |
| Depreciation & Depletion |
1.37 B |
1.00 B |
689.70 M |
907.11 M |
675.79 M |
| Amortization of Intangible Assets |
564.64 M |
491.28 M |
406.28 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
16.45 M |
20.83 M |
32.08 M |
57.82 M |
47.72 M |
| Deferred Income Taxes |
16.45 M |
20.83 M |
32.08 M |
57.82 M |
47.72 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
690.26 M |
-167.11 M |
333.03 M |
1.29 M |
-8.81 M |
| Funds from Operations |
4.35 B |
3.31 B |
2.37 B |
1.97 B |
1.58 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
75.20 M |
48.12 M |
18.18 M |
-172.47 M |
132.83 M |
| Incline (Decline) in Receivables |
-137.42 M |
-130.41 M |
-116.34 M |
-211.19 M |
-156.28 M |
| Incline (Decline) in Inventories |
4.56 M |
77.07 M |
-39.31 M |
-74.56 M |
-24.18 M |
| Incline (Decline) in Accounts Payable |
477.69 M |
61.37 M |
149.57 M |
276.92 M |
331.87 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-269.63 M |
40.09 M |
24.27 M |
-163.63 M |
-18.57 M |
| Net Cash Flow/Operating Activities |
4.42 B |
3.36 B |
2.39 B |
1.80 B |
1.71 B |
| Additions to Other Assets |
379.83 M |
223.20 M |
272.01 M |
423.37 M |
154.56 M |
| Net Assets from Acquisitions |
35.11 M |
874.38 M |
38.19 M |
178.92 M |
355.78 M |
| Incline (Decline) in Inventories |
158.90 M |
219.27 M |
61.00 M |
187.38 M |
114.86 M |
| Decrease in Investments |
54.96 M |
267.92 M |
29.16 M |
83.28 M |
286.37 M |
| Disposal of Fixed Assets |
29.76 M |
22.05 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-1.39 M |
1.88 M |
-1.45 M |
-12.25 M |
0.00 |
| Other Sources - Investing |
5.05 M |
1.97 M |
20.00 M |
12.25 M |
0.00 |
| Net Cash Flow - Investing |
2.34 B |
2.35 B |
1.79 B |
2.45 B |
1.54 B |
| Proceeds from Stock Options |
9.18 M |
6.07 M |
3.80 M |
4.26 M |
4.05 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.06 B |
254.83 M |
109.90 M |
— |
— |
| Long Term Borrowings |
1.69 B |
476.16 M |
1.26 B |
1.35 B |
1.17 B |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
906.93 M |
163.28 M |
1.07 B |
499.61 M |
935.87 M |
| Cash Dividends Paid Total |
1.11 B |
758.06 M |
558.85 M |
407.21 M |
232.68 M |
| Common Dividends (Cash) |
1.11 B |
758.06 M |
558.85 M |
407.21 M |
232.68 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
7.18 M |
11.70 M |
9.65 M |
8.27 M |
6.62 M |
| Other Uses - Financing |
0.00 |
0.00 |
7.18 M |
11.70 M |
9.65 M |
| Net Cash Flow - Financing |
-1.37 B |
-693.93 M |
-464.07 M |
461.53 M |
10.77 M |
| Effect of Exchange rate on Cash |
-289.60 M |
101.28 M |
6.42 M |
-2.66 M |
4.61 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |