| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
308.10 M |
319.10 M |
288.80 M |
246.00 M |
273.90 M |
| Depreciation & Depletion |
156.20 M |
186.50 M |
143.30 M |
129.60 M |
156.90 M |
| Amortization of Intangible Assets |
151.90 M |
132.60 M |
145.50 M |
116.40 M |
147.50 M |
| Deferred Income Taxes and Investment Tax credity |
498.50 M |
495.60 M |
475.50 M |
481.40 M |
462.70 M |
| Deferred Income Taxes |
498.50 M |
495.60 M |
475.50 M |
481.40 M |
462.70 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
232.90 M |
217.50 M |
361.50 M |
96.30 M |
164.30 M |
| Funds from Operations |
1.82 B |
1.68 B |
1.69 B |
1.89 B |
1.56 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-258.70 M |
92.60 M |
-388.60 M |
-78.80 M |
-109.60 M |
| Incline (Decline) in Receivables |
-149.70 M |
34.20 M |
-255.60 M |
-8.40 M |
-165.90 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-9.70 M |
9.70 M |
-45.00 M |
-98.60 M |
290.80 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-13.60 M |
89.20 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-85.70 M |
-40.50 M |
-88.00 M |
28.20 M |
-234.50 M |
| Net Cash Flow/Operating Activities |
1.56 B |
1.77 B |
1.30 B |
1.81 B |
1.43 B |
| Additions to Other Assets |
96.00 M |
96.60 M |
150.00 M |
115.20 M |
112.30 M |
| Net Assets from Acquisitions |
67.00 M |
97.30 M |
446.90 M |
339.10 M |
434.40 M |
| Incline (Decline) in Inventories |
2.95 B |
6.41 B |
5.05 B |
6.02 B |
11.36 B |
| Decrease in Investments |
3.32 B |
5.14 B |
5.59 B |
6.32 B |
6.63 B |
| Disposal of Fixed Assets |
25.70 M |
112.40 M |
17.20 M |
902.40 M |
17.20 M |
| Other Uses - Investing |
721.70 M |
-4.14 B |
-644.10 M |
35.40 M |
-4.98 B |
| Other Sources - Investing |
10.00 M |
4.14 B |
674.60 M |
12.30 M |
5.02 B |
| Net Cash Flow - Investing |
644.10 M |
-2.61 B |
-430.80 M |
-452.20 M |
437.90 M |
| Proceeds from Stock Options |
82.70 M |
239.70 M |
344.20 M |
218.00 M |
183.50 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
580.40 M |
1.50 B |
1.90 B |
1.30 B |
584.40 M |
| Long Term Borrowings |
12.50 M |
21.20 M |
600,000.00 |
500,000.00 |
400,000.00 |
| Incline or Decline in Short Term Borrowings |
730.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
21.90 M |
10.10 M |
1.80 M |
700,000.00 |
1.10 M |
| Cash Dividends Paid Total |
629.40 M |
548.90 M |
461.30 M |
393.90 M |
344.90 M |
| Common Dividends (Cash) |
629.40 M |
548.90 M |
461.30 M |
393.90 M |
344.90 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
886.70 M |
12.50 M |
134.30 M |
127.20 M |
9.00 M |
| Other Uses - Financing |
874.90 M |
-3.47 B |
134.30 M |
127.20 M |
9.00 M |
| Net Cash Flow - Financing |
468.40 M |
-5.27 B |
-1.88 B |
-1.35 B |
-746.50 M |
| Effect of Exchange rate on Cash |
-39.10 M |
41.30 M |
15.70 M |
9.40 M |
13.40 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |