| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
805.29 M |
360.08 M |
270.97 M |
251.99 M |
261.96 M |
| Depreciation & Depletion |
314.48 M |
246.95 M |
196.27 M |
195.24 M |
205.48 M |
| Amortization of Intangible Assets |
490.82 M |
113.13 M |
74.71 M |
56.75 M |
56.48 M |
| Deferred Income Taxes and Investment Tax credity |
84.96 M |
61.31 M |
72.56 M |
67.92 M |
— |
| Deferred Income Taxes |
84.96 M |
61.31 M |
72.56 M |
67.92 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
279.21 M |
81.40 M |
-36.72 M |
83.56 M |
26.12 M |
| Funds from Operations |
3.73 B |
3.10 B |
2.60 B |
2.17 B |
1.95 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-523.15 M |
-409.75 M |
-251.98 M |
-177.64 M |
356.11 M |
| Incline (Decline) in Receivables |
-73.48 M |
-718.78 M |
-291.23 M |
-398.54 M |
-205.90 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-374.73 M |
583.58 M |
164.61 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-74.95 M |
-274.54 M |
-125.36 M |
220.91 M |
562.01 M |
| Net Cash Flow/Operating Activities |
3.21 B |
2.69 B |
2.35 B |
1.99 B |
2.31 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
81.79 M |
46.81 M |
| Net Assets from Acquisitions |
6.21 B |
993.33 M |
638.18 M |
293.17 M |
233.99 M |
| Incline (Decline) in Inventories |
558.41 M |
1.06 B |
2.60 B |
5.57 B |
606.07 M |
| Decrease in Investments |
850.85 M |
1.41 B |
3.50 B |
5.45 B |
0.00 |
| Disposal of Fixed Assets |
64.66 M |
37.25 M |
36.72 M |
21.35 M |
145.85 M |
| Other Uses - Investing |
-771.49 M |
783.62 M |
15.19 M |
0.00 |
0.00 |
| Other Sources - Investing |
1.49 B |
20.69 M |
18.99 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
5.58 B |
1.94 B |
179.80 M |
722.32 M |
934.95 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
144.01 M |
275.92 M |
270.97 M |
307.57 M |
89.02 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
715.65 M |
1.39 B |
1.45 B |
562.49 M |
218.67 M |
| Long Term Borrowings |
5.67 B |
64.84 M |
55.71 M |
419.13 M |
13.32 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
2.31 B |
66.22 M |
55.71 M |
420.33 M |
4.12 M |
| Cash Dividends Paid Total |
872.89 M |
767.07 M |
566.00 M |
421.45 M |
310.75 M |
| Common Dividends (Cash) |
872.89 M |
767.07 M |
566.00 M |
421.45 M |
310.75 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
45.55 M |
103.47 M |
75.97 M |
48.63 M |
0.00 |
| Other Uses - Financing |
-35.27 M |
103.47 M |
8.86 M |
-9.39 M |
-53.78 M |
| Net Cash Flow - Financing |
1.88 B |
-1.78 B |
-1.74 B |
-686.95 M |
-484.96 M |
| Effect of Exchange rate on Cash |
-1.47 M |
-67.60 M |
-3.80 M |
109.84 M |
-52.21 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |