| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.05 B |
1.85 B |
1.45 B |
1.31 B |
1.37 B |
| Depreciation & Depletion |
1.55 B |
1.45 B |
1.20 B |
1.12 B |
1.18 B |
| Amortization of Intangible Assets |
501.41 M |
396.75 M |
253.39 M |
187.68 M |
191.13 M |
| Deferred Income Taxes and Investment Tax credity |
322.08 M |
447.64 M |
321.50 M |
212.27 M |
207.22 M |
| Deferred Income Taxes |
322.08 M |
447.64 M |
321.50 M |
212.27 M |
207.22 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-800.33 M |
-933.34 M |
-249.29 M |
-202.06 M |
-73.52 M |
| Funds from Operations |
3.67 B |
4.23 B |
4.00 B |
3.52 B |
3.31 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.56 B |
-1.49 B |
-1.05 B |
-1.66 B |
-1.21 B |
| Incline (Decline) in Receivables |
-1.06 B |
-1.89 B |
-775.66 M |
-1.20 B |
-1.56 B |
| Incline (Decline) in Inventories |
-1.02 B |
-660.65 M |
-426.11 M |
-324.74 M |
-307.09 M |
| Incline (Decline) in Accounts Payable |
0.00 |
0.00 |
-188.24 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.48 B |
1.07 B |
151.49 M |
-130.94 M |
656.76 M |
| Net Cash Flow/Operating Activities |
117.34 M |
2.74 B |
2.95 B |
1.87 B |
2.09 B |
| Additions to Other Assets |
438.70 M |
327.94 M |
— |
— |
— |
| Net Assets from Acquisitions |
200.96 M |
2.24 B |
0.00 |
0.00 |
19.30 M |
| Incline (Decline) in Inventories |
4.43 M |
796.75 M |
0.00 |
0.00 |
7.62 M |
| Decrease in Investments |
64.93 M |
0.00 |
44.76 M |
2.06 B |
0.00 |
| Disposal of Fixed Assets |
443.27 M |
438.60 M |
513.64 M |
439.03 M |
334.61 M |
| Other Uses - Investing |
-1.66 B |
-529.30 M |
-1.05 B |
181.02 M |
878.00 M |
| Other Sources - Investing |
1.66 B |
529.30 M |
1.05 B |
0.00 |
0.00 |
| Net Cash Flow - Investing |
864.12 M |
3.43 B |
1.23 B |
1.67 B |
111.03 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 |
234.96 M |
346.66 M |
| Long Term Borrowings |
2.78 B |
4.28 B |
474.72 M |
1.78 M |
349.87 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
357.35 M |
1.21 B |
— |
— |
— |
| Cash Dividends Paid Total |
1.70 B |
3.02 B |
927.97 M |
673.33 M |
459.47 M |
| Common Dividends (Cash) |
1.70 B |
3.02 B |
927.97 M |
673.33 M |
459.47 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.22 M |
0.00 |
4.79 M |
2.00 M |
5.20 M |
| Other Uses - Financing |
-7.02 M |
-12.06 M |
3.84 M |
-1.73 M |
3.97 M |
| Net Cash Flow - Financing |
1.07 B |
1.25 B |
-1.28 B |
-435.30 M |
-2.01 B |
| Effect of Exchange rate on Cash |
156.86 M |
2.23 M |
-69.17 M |
150.25 M |
-28.07 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |