| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
463.08 M |
370.83 M |
345.39 M |
267.28 M |
190.16 M |
| Depreciation & Depletion |
275.57 M |
253.58 M |
239.86 M |
202.00 M |
177.84 M |
| Amortization of Intangible Assets |
187.52 M |
117.25 M |
105.53 M |
65.28 M |
12.32 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
1.30 B |
1.30 B |
959.31 M |
| Deferred Income Taxes |
0.00 |
0.00 |
1.30 B |
1.30 B |
959.31 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
462.72 M |
-247.95 M |
-269.40 M |
-109.34 M |
-31.08 M |
| Funds from Operations |
1.87 B |
1.74 B |
1.45 B |
1.34 B |
1.03 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-172.78 M |
51.00 M |
-225.00 M |
176.98 M |
-10.30 M |
| Incline (Decline) in Receivables |
907.38 M |
-1.78 B |
-908.72 M |
-1.12 B |
-762.49 M |
| Incline (Decline) in Inventories |
120.84 M |
59.03 M |
-154.21 M |
71.63 M |
73.75 M |
| Incline (Decline) in Accounts Payable |
-1.20 B |
1.82 B |
837.94 M |
1.23 B |
678.44 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-45.17 M |
— |
— |
— |
— |
| Net Cash Flow/Operating Activities |
1.70 B |
1.79 B |
1.23 B |
1.52 B |
1.02 B |
| Additions to Other Assets |
43.84 M |
39.55 M |
31.03 M |
19.58 M |
10.85 M |
| Net Assets from Acquisitions |
1.65 B |
1.04 B |
223.88 M |
1.02 B |
178.94 M |
| Incline (Decline) in Inventories |
168.91 M |
256.99 M |
53.32 M |
52.59 M |
40.46 M |
| Decrease in Investments |
20.26 M |
18.27 M |
28.80 M |
69.45 M |
17.10 M |
| Disposal of Fixed Assets |
21.18 M |
138.13 M |
81.38 M |
327.49 M |
28.69 M |
| Other Uses - Investing |
129.68 M |
192.74 M |
191.93 M |
235.19 M |
193.47 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.32 B |
1.68 B |
701.75 M |
1.22 B |
542.90 M |
| Proceeds from Stock Options |
19.53 M |
1.41 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-35.74 M |
51.80 M |
124.85 M |
32.82 M |
23.72 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
193.96 M |
834.01 M |
478.79 M |
276.17 M |
163.13 M |
| Long Term Borrowings |
3.44 B |
1.91 B |
750.43 M |
0.00 |
236.51 M |
| Incline or Decline in Short Term Borrowings |
509.32 M |
544.29 M |
— |
— |
— |
| Reduction in Long Term Debt |
1.95 B |
903.47 M |
40.50 M |
1.08 B |
0.00 |
| Cash Dividends Paid Total |
298.04 M |
278.87 M |
220.91 M |
181.69 M |
150.25 M |
| Common Dividends (Cash) |
298.04 M |
278.87 M |
220.91 M |
181.69 M |
150.25 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 |
-116.97 M |
-78.10 M |
-53.51 M |
-43.52 M |
-41.38 M |
| Net Cash Flow - Financing |
1.38 B |
408.17 M |
81.56 M |
-1.55 B |
-94.53 M |
| Effect of Exchange rate on Cash |
221.60 M |
239.32 M |
-93.45 M |
154.13 M |
-82.02 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |