| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
147.92 M |
133.60 M |
88.19 M |
70.00 M |
54.75 M |
| Depreciation & Depletion |
145.12 M |
131.18 M |
86.40 M |
68.98 M |
54.19 M |
| Amortization of Intangible Assets |
2.80 M |
2.42 M |
1.80 M |
1.02 M |
559,033.20 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-319.41 M |
-145.87 M |
-68.06 M |
-90.55 M |
-60.36 M |
| Funds from Operations |
793.60 M |
904.56 M |
746.04 M |
511.87 M |
416.74 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
11.57 M |
-309.76 M |
-79.92 M |
-49.54 M |
-8.84 M |
| Incline (Decline) in Receivables |
-318.38 M |
-424.86 M |
-169.40 M |
-181.42 M |
-91.88 M |
| Incline (Decline) in Inventories |
-19.87 M |
-39.02 M |
-24.83 M |
-7.17 M |
-10.15 M |
| Incline (Decline) in Accounts Payable |
349.82 M |
154.12 M |
114.31 M |
139.05 M |
93.18 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
— |
— |
— |
— |
— |
| Net Cash Flow/Operating Activities |
805.17 M |
594.80 M |
666.12 M |
462.33 M |
407.89 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
143.93 M |
817.45 M |
146.50 M |
62.79 M |
13.77 M |
| Incline (Decline) in Inventories |
7.39 B |
5.78 B |
2.74 B |
1.34 B |
1.56 B |
| Decrease in Investments |
7.36 B |
6.23 B |
2.71 B |
1.18 B |
1.48 B |
| Disposal of Fixed Assets |
7.71 M |
11.94 M |
3.30 M |
2.55 M |
3.77 M |
| Other Uses - Investing |
80.81 M |
-3.74 M |
14.41 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
3.74 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
600.10 M |
699.49 M |
480.00 M |
397.82 M |
237.97 M |
| Proceeds from Stock Options |
1.68 M |
13.49 M |
209.68 M |
106.36 M |
57.43 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
997,200.00 |
775,950.00 |
0.00 |
5.93 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.87 B |
2.76 B |
174.74 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
40.46 M |
-4.52 M |
-9.64 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.73 B |
1.87 B |
131.14 M |
6.06 M |
0.00 |
| Cash Dividends Paid Total |
147.16 M |
314.92 M |
196.76 M |
90.39 M |
168.86 M |
| Common Dividends (Cash) |
147.16 M |
314.92 M |
196.76 M |
90.39 M |
168.86 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
1.37 M |
775,950.00 |
1.42 M |
268,594.50 |
| Other Uses - Financing |
0.00 |
1.37 M |
775,950.00 |
1.42 M |
268,594.50 |
| Net Cash Flow - Financing |
-7.15 M |
590.22 M |
58.09 M |
6.81 M |
-114.87 M |
| Effect of Exchange rate on Cash |
14.29 M |
-698,040.00 |
-1.13 M |
-226,100.00 |
20,506.80 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |