| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
460.11 M |
400.35 M |
399.80 M |
444.34 M |
498.00 M |
| Depreciation & Depletion |
260.19 M |
231.36 M |
231.78 M |
247.96 M |
250.00 M |
| Amortization of Intangible Assets |
199.92 M |
168.99 M |
168.02 M |
196.38 M |
248.00 M |
| Deferred Income Taxes and Investment Tax credity |
143.06 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
143.06 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-80.37 M |
-459.70 M |
-130.57 M |
-502.86 M |
15.00 M |
| Funds from Operations |
2.08 B |
1.37 B |
1.08 B |
701.22 M |
1.05 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-606.78 M |
-193.14 M |
-137.65 M |
-208.28 M |
255.00 M |
| Incline (Decline) in Receivables |
-292.34 M |
-318.87 M |
81.98 M |
-277.71 M |
32.00 M |
| Incline (Decline) in Inventories |
-986.52 M |
-146.86 M |
-6.07 M |
-189.44 M |
-191.00 M |
| Incline (Decline) in Accounts Payable |
672.08 M |
272.60 M |
-213.57 M |
258.87 M |
414.00 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow/Operating Activities |
1.47 B |
1.17 B |
939.28 M |
492.94 M |
1.31 B |
| Additions to Other Assets |
118.54 M |
104.61 M |
78.95 M |
38.68 M |
104.00 M |
| Net Assets from Acquisitions |
144.66 M |
100.59 M |
146.76 M |
5.95 M |
485.00 M |
| Incline (Decline) in Inventories |
70.32 M |
66.39 M |
104.25 M |
2.98 M |
0.00 |
| Decrease in Investments |
139.64 M |
26.15 M |
67.81 M |
44.63 M |
— |
| Disposal of Fixed Assets |
29.13 M |
46.27 M |
65.79 M |
32.73 M |
50.00 M |
| Other Uses - Investing |
0.00 |
-147.87 M |
0.00 |
0.00 |
-60.00 M |
| Other Sources - Investing |
0.00 |
147.87 M |
0.00 |
0.00 |
60.00 M |
| Net Cash Flow - Investing |
610.80 M |
370.18 M |
416.00 M |
142.82 M |
645.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
70.32 M |
66.39 M |
72.88 M |
67.44 M |
45.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
686.15 M |
732.30 M |
636.65 M |
248.95 M |
143.00 M |
| Long Term Borrowings |
990.54 M |
299.76 M |
663.98 M |
1.19 B |
202.00 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
379.74 M |
116.69 M |
380.57 M |
870.82 M |
640.00 M |
| Cash Dividends Paid Total |
454.08 M |
300.77 M |
263.16 M |
205.31 M |
142.00 M |
| Common Dividends (Cash) |
454.08 M |
300.77 M |
263.16 M |
205.31 M |
142.00 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 |
0.00 |
-2.01 M |
-4.05 M |
-991,826.40 |
-999,998.75 |
| Net Cash Flow - Financing |
-459.10 M |
-785.62 M |
-547.58 M |
-73.40 M |
-679.00 M |
| Effect of Exchange rate on Cash |
-101.47 M |
39.23 M |
11.13 M |
-47.61 M |
36.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |