| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
581.00 M |
575.00 M |
580.00 M |
601.00 M |
547.00 M |
| Depreciation & Depletion |
501.00 M |
488.00 M |
482.00 M |
481.00 M |
446.00 M |
| Amortization of Intangible Assets |
80.00 M |
87.00 M |
98.00 M |
120.00 M |
101.00 M |
| 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 |
318.00 M |
203.00 M |
122.00 M |
981.00 M |
338.00 M |
| Funds from Operations |
2.73 B |
2.18 B |
1.86 B |
1.85 B |
1.90 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-427.00 M |
-1.00 M |
-311.00 M |
-466.00 M |
-472.00 M |
| Incline (Decline) in Receivables |
-278.00 M |
-16.00 M |
178.00 M |
-188.00 M |
24.00 M |
| Incline (Decline) in Inventories |
-211.00 M |
-35.00 M |
88.00 M |
28.00 M |
-148.00 M |
| Incline (Decline) in Accounts Payable |
1.00 M |
1.00 M |
-325.00 M |
-235.00 M |
-159.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
61.00 M |
49.00 M |
-252.00 M |
-71.00 M |
-189.00 M |
| Net Cash Flow/Operating Activities |
2.30 B |
2.18 B |
1.55 B |
1.38 B |
1.43 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
112.00 M |
5.00 M |
47.00 M |
20.00 M |
184.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
124.00 M |
26.00 M |
87.00 M |
| Other Uses - Investing |
-499.00 M |
-189.00 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
499.00 M |
189.00 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
305.00 M |
342.00 M |
367.00 M |
552.00 M |
889.00 M |
| Proceeds from Stock Options |
639.00 M |
272.00 M |
176.00 M |
181.00 M |
105.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
1.25 B |
0.00 |
0.00 |
644.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.86 B |
737.00 M |
0.00 |
18.00 M |
714.00 M |
| Long Term Borrowings |
584.00 M |
751.00 M |
1.07 B |
600.00 M |
696.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-351.00 M |
341.00 M |
| Reduction in Long Term Debt |
635.00 M |
1.29 B |
2.34 B |
627.00 M |
1.48 B |
| Cash Dividends Paid Total |
704.00 M |
364.00 M |
359.00 M |
361.00 M |
346.00 M |
| Common Dividends (Cash) |
704.00 M |
364.00 M |
359.00 M |
361.00 M |
346.00 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-1.97 B |
-123.00 M |
-1.45 B |
-576.00 M |
-751.00 M |
| Effect of Exchange rate on Cash |
25.00 M |
-74.00 M |
-4.00 M |
-68.00 M |
-30.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |