| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
810.49 M |
662.55 M |
627.99 M |
545.81 M |
509.43 M |
| Depreciation & Depletion |
147.36 M |
136.52 M |
143.06 M |
145.07 M |
154.48 M |
| Amortization of Intangible Assets |
663.13 M |
526.02 M |
484.92 M |
400.74 M |
354.94 M |
| Deferred Income Taxes and Investment Tax credity |
127.01 M |
174.60 M |
138.94 M |
113.40 M |
40.31 M |
| Deferred Income Taxes |
127.01 M |
174.60 M |
138.94 M |
113.40 M |
40.31 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
25.79 M |
-148.57 M |
-451.48 M |
-843.19 M |
-9.20 M |
| Funds from Operations |
1.43 B |
1.14 B |
1.05 B |
870.39 M |
1.02 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-46.05 M |
-104.40 M |
-72.46 M |
90.67 M |
57.01 M |
| Incline (Decline) in Receivables |
-149.20 M |
-10.04 M |
-111.48 M |
-7.25 M |
-33.10 M |
| Incline (Decline) in Inventories |
-22.10 M |
-2.01 M |
-29.73 M |
-30.83 M |
-22.07 M |
| Incline (Decline) in Accounts Payable |
151.05 M |
160.62 M |
100.33 M |
128.75 M |
112.18 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-25.79 M |
-252.97 M |
-31.59 M |
-18.39 M |
-70.75 M |
| Net Cash Flow/Operating Activities |
1.39 B |
1.03 B |
975.42 M |
961.06 M |
1.08 B |
| Additions to Other Assets |
82.89 M |
66.25 M |
53.88 M |
43.52 M |
44.14 M |
| Net Assets from Acquisitions |
727.60 M |
947.64 M |
674.44 M |
446.08 M |
75.40 M |
| Incline (Decline) in Inventories |
11.05 M |
8.03 M |
7.43 M |
16.32 M |
20.23 M |
| Decrease in Investments |
9.21 M |
0.00 |
0.00 |
97.92 M |
75.40 M |
| Disposal of Fixed Assets |
208.15 M |
969.73 M |
33.44 M |
687.25 M |
20.23 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
332.88 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
742.33 M |
224.86 M |
828.65 M |
-141.44 M |
562.76 M |
| Proceeds from Stock Options |
11.05 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
24.09 M |
20.44 M |
7.25 M |
7.36 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
86.57 M |
144.56 M |
66.89 M |
38.08 M |
18.39 M |
| Long Term Borrowings |
838.12 M |
546.10 M |
156.07 M |
0.00 |
869.89 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
512.08 M |
789.03 M |
274.98 M |
148.69 M |
967.36 M |
| Cash Dividends Paid Total |
473.40 M |
477.84 M |
408.75 M |
371.73 M |
358.62 M |
| Common Dividends (Cash) |
473.40 M |
477.84 M |
408.75 M |
371.73 M |
358.62 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-51.58 M |
-50.19 M |
-72.46 M |
-30.83 M |
-12.87 M |
| Net Cash Flow - Financing |
-274.46 M |
-891.43 M |
-646.57 M |
-582.08 M |
-480.00 M |
| Effect of Exchange rate on Cash |
-189.73 M |
6.02 M |
-81.75 M |
23.57 M |
-7.36 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |