| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
212.00 M |
180.00 M |
100.40 M |
83.50 M |
67.24 M |
| Depreciation & Depletion |
197.00 M |
160.00 M |
91.30 M |
83.50 M |
63.30 M |
| Amortization of Intangible Assets |
15.00 M |
20.00 M |
9.10 M |
3.94 M |
4.42 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 |
70.00 M |
61.00 M |
48.50 M |
46.80 M |
17.23 M |
| Funds from Operations |
718.00 M |
606.00 M |
427.70 M |
348.10 M |
206.89 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
139.00 M |
190.00 M |
-703.00 M |
-324.00 M |
-102.92 M |
| Incline (Decline) in Receivables |
948.00 M |
-743.00 M |
-729.00 M |
-299.20 M |
-30.36 M |
| Incline (Decline) in Inventories |
-120.00 M |
340.00 M |
-324.50 M |
-425.10 M |
-405.92 M |
| Incline (Decline) in Accounts Payable |
-689.00 M |
593.00 M |
356.70 M |
427.80 M |
327.45 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-6.20 M |
-27.50 M |
5.91 M |
-42.19 M |
-9.90 M |
| Net Cash Flow/Operating Activities |
857.00 M |
796.00 M |
-275.30 M |
24.10 M |
103.97 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
709.00 M |
127.00 M |
1.26 B |
30.00 M |
535.27 M |
| Incline (Decline) in Inventories |
37.00 M |
9.00 M |
45.90 M |
112.50 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
51.00 M |
40.00 M |
4.40 M |
9.40 M |
3.01 M |
| Other Uses - Investing |
55.00 M |
19.00 M |
4.60 M |
0.00 |
1.99 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.34 B |
663.00 M |
1.65 B |
297.20 M |
651.19 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
315.00 M |
383.00 M |
642.80 M |
255.90 M |
262.13 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
883.00 M |
0.00 |
1.24 B |
149.30 M |
412.96 M |
| Incline or Decline in Short Term Borrowings |
-196.00 M |
-54.00 M |
618.80 M |
206.10 M |
42.81 M |
| Reduction in Long Term Debt |
0.00 |
0.00 |
298.50 M |
143.70 M |
0.00 |
| Cash Dividends Paid Total |
418.00 M |
370.00 M |
262.60 M |
197.00 M |
147.06 M |
| Common Dividends (Cash) |
418.00 M |
370.00 M |
262.60 M |
197.00 M |
147.06 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 |
-120.00 M |
-83.00 M |
-16.30 M |
0.00 |
-16.36 M |
| Net Cash Flow - Financing |
464.00 M |
-124.00 M |
1.93 B |
270.60 M |
554.48 M |
| Effect of Exchange rate on Cash |
5.00 M |
4.00 M |
1.00 M |
-900,000.00 |
1.59 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |