| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
532.93 M |
514.82 M |
255.01 M |
214.23 M |
208.12 M |
| Depreciation & Depletion |
292.25 M |
277.09 M |
197.49 M |
193.01 M |
185.10 M |
| Amortization of Intangible Assets |
240.69 M |
237.74 M |
57.51 M |
21.21 M |
23.02 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-276.89 M |
-447.66 M |
-34.04 M |
186.83 M |
-245.03 M |
| Funds from Operations |
2.53 B |
2.14 B |
2.28 B |
1.79 B |
768.07 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.05 B |
-110.43 M |
-469.52 M |
-433.94 M |
-621.18 M |
| Incline (Decline) in Receivables |
-362.38 M |
-113.76 M |
-408.56 M |
-385.72 M |
-354.07 M |
| Incline (Decline) in Inventories |
-492.55 M |
-252.81 M |
-455.57 M |
-101.14 M |
-411.04 M |
| Incline (Decline) in Accounts Payable |
48.95 M |
15.16 M |
150.56 M |
32.56 M |
108.69 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-245.65 M |
240.98 M |
244.05 M |
20.37 M |
35.23 M |
| Net Cash Flow/Operating Activities |
1.48 B |
2.03 B |
1.81 B |
1.35 B |
146.89 M |
| Additions to Other Assets |
31.26 M |
22.35 M |
27.07 M |
20.08 M |
20.15 M |
| Net Assets from Acquisitions |
18.59 M |
1.93 B |
2.39 B |
48.29 M |
97.59 M |
| Incline (Decline) in Inventories |
0.00 |
71.58 M |
63.70 M |
119.91 M |
0.00 |
| Decrease in Investments |
41.67 M |
96.10 M |
2.03 M |
131.12 M |
0.00 |
| Disposal of Fixed Assets |
1.13 B |
51.36 M |
68.34 M |
9.99 M |
12.05 M |
| Other Uses - Investing |
3.43 M |
0.00 |
0.00 |
40.36 M |
-20.36 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
20.36 M |
| Net Cash Flow - Investing |
-707.38 M |
2.30 B |
2.82 B |
351.92 M |
248.49 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.09 B |
2.72 B |
3.03 B |
1.22 B |
676.86 M |
| Incline or Decline in Short Term Borrowings |
5.55 M |
894,003.36 |
-17.42 M |
20.46 M |
— |
| Reduction in Long Term Debt |
2.12 B |
2.35 B |
1.11 B |
1.46 B |
376.77 M |
| Cash Dividends Paid Total |
448.60 M |
507.63 M |
204.23 M |
349.44 M |
135.05 M |
| Common Dividends (Cash) |
448.60 M |
507.63 M |
204.23 M |
349.44 M |
135.05 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 |
-87.20 M |
-60.26 M |
-23.19 M |
-14.32 M |
-30,999.84 |
| Net Cash Flow - Financing |
-1.56 B |
-195.79 M |
1.68 B |
-583.66 M |
165.01 M |
| Effect of Exchange rate on Cash |
-46.28 M |
52.49 M |
-5.10 M |
-11.64 M |
342,998.21 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |