| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
711.93 M |
716.55 M |
557.92 M |
665.59 M |
512.89 M |
| Depreciation & Depletion |
690.73 M |
690.15 M |
519.15 M |
618.34 M |
462.69 M |
| Amortization of Intangible Assets |
21.20 M |
26.40 M |
38.77 M |
47.25 M |
50.21 M |
| Deferred Income Taxes and Investment Tax credity |
38.45 M |
48.11 M |
391.97 M |
236.89 M |
114.82 M |
| Deferred Income Taxes |
38.45 M |
48.11 M |
391.97 M |
236.89 M |
114.82 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-371.07 M |
-1.09 B |
-1.11 B |
16.53 M |
-248.62 M |
| Funds from Operations |
3.15 B |
4.28 B |
2.93 B |
3.37 B |
2.56 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.18 B |
-1.02 B |
-174.95 M |
-584.66 M |
-351.78 M |
| Incline (Decline) in Receivables |
900.14 M |
-929.64 M |
-186.07 M |
-380.99 M |
-228.92 M |
| Incline (Decline) in Inventories |
472.30 M |
-585.80 M |
-285.70 M |
-227.06 M |
-249.10 M |
| Incline (Decline) in Accounts Payable |
-245.10 M |
629.93 M |
299.04 M |
113.69 M |
191.47 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
55.40 M |
-132.39 M |
-2.22 M |
-90.30 M |
-65.22 M |
| Net Cash Flow/Operating Activities |
4.34 B |
3.26 B |
2.84 B |
2.78 B |
2.21 B |
| Additions to Other Assets |
14.36 M |
2.34 M |
3.06 M |
4.21 M |
17.11 M |
| Net Assets from Acquisitions |
1.25 M |
56.64 M |
39.60 M |
40.55 M |
0.00 |
| Incline (Decline) in Inventories |
69.88 M |
5.77 M |
10.98 M |
9.67 M |
0.00 |
| Decrease in Investments |
798,000.00 |
0.00 |
0.00 |
2.50 M |
5.65 M |
| Disposal of Fixed Assets |
476.86 M |
116.31 M |
337.12 M |
175.91 M |
67.80 M |
| Other Uses - Investing |
46.97 M |
52.38 M |
77.12 M |
-31.03 M |
25.18 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
31.03 M |
0.00 |
| Net Cash Flow - Investing |
1.43 B |
1.49 B |
1.47 B |
1.91 B |
1.97 B |
| Proceeds from Stock Options |
17.67 M |
65.30 M |
46.13 M |
67.21 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
113.89 M |
0.00 |
0.00 |
0.00 |
50.21 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
127.00 M |
1.02 B |
509.84 M |
0.00 |
0.00 |
| Long Term Borrowings |
635.55 M |
523.25 M |
141.88 M |
410.30 M |
672.40 M |
| Incline or Decline in Short Term Borrowings |
-301.53 M |
2.61 M |
134.51 M |
-434.01 M |
-346.13 M |
| Reduction in Long Term Debt |
549.48 M |
630.76 M |
143.68 M |
206.79 M |
0.00 |
| Cash Dividends Paid Total |
820.00 M |
792.71 M |
641.02 M |
570.78 M |
461.07 M |
| Common Dividends (Cash) |
820.00 M |
792.71 M |
641.02 M |
570.78 M |
461.07 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
46.28 M |
25.43 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-20.18 M |
-50.87 M |
-56.70 M |
-11.70 M |
-10.33 M |
| Net Cash Flow - Financing |
-1.05 B |
-1.90 B |
-1.04 B |
-745.75 M |
-94.93 M |
| Effect of Exchange rate on Cash |
-99.18 M |
44.54 M |
-3.34 M |
-20.74 M |
-28.25 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |