| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
580.00 M |
509.00 M |
456.00 M |
459.00 M |
385.00 M |
| Depreciation & Depletion |
580.00 M |
509.00 M |
456.00 M |
459.00 M |
385.00 M |
| Amortization of Intangible Assets |
20.00 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 |
78.00 M |
92.00 M |
100.00 M |
45.00 M |
63.00 M |
| Funds from Operations |
2.14 B |
2.06 B |
1.54 B |
1.41 B |
1.20 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-114.00 M |
-298.00 M |
150.00 M |
431.00 M |
209.00 M |
| Incline (Decline) in Receivables |
12.00 M |
-70.00 M |
-110.00 M |
-30.00 M |
-27.00 M |
| Incline (Decline) in Inventories |
-562.00 M |
-550.00 M |
-457.00 M |
-240.00 M |
-507.00 M |
| Incline (Decline) in Accounts Payable |
221.00 M |
320.00 M |
385.00 M |
347.00 M |
318.00 M |
| Incline (Decline) in Income Taxes Payable |
99.00 M |
-136.00 M |
178.00 M |
301.00 M |
197.00 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
116.00 M |
138.00 M |
154.00 M |
53.00 M |
228.00 M |
| Net Cash Flow/Operating Activities |
2.02 B |
1.76 B |
1.70 B |
1.84 B |
1.41 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
89.00 M |
421.00 M |
0.00 |
0.00 |
3.00 M |
| Incline (Decline) in Inventories |
8.50 B |
4.54 B |
4.32 B |
7.79 B |
0.00 |
| Decrease in Investments |
10.94 B |
4.91 B |
4.19 B |
7.12 B |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
84.00 M |
-5.00 M |
-26.00 M |
-7.00 M |
48.00 M |
| Other Sources - Investing |
1.00 M |
5.00 M |
46.00 M |
7.00 M |
5.00 M |
| Net Cash Flow - Investing |
-1.46 B |
780.00 M |
754.00 M |
1.17 B |
596.00 M |
| Proceeds from Stock Options |
146.00 M |
217.00 M |
292.00 M |
256.00 M |
114.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
3.46 B |
599.00 M |
772.00 M |
200.00 M |
100.00 M |
| Long Term Borrowings |
4.49 B |
96.00 M |
36.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
4.35 B |
84.00 M |
69.00 M |
371.00 M |
17.00 M |
| Cash Dividends Paid Total |
204.00 M |
174.00 M |
151.00 M |
137.00 M |
130.00 M |
| Common Dividends (Cash) |
204.00 M |
174.00 M |
151.00 M |
137.00 M |
130.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
24.00 M |
50.00 M |
33.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
8.00 M |
31.00 M |
23.00 M |
-7.00 M |
0.00 |
| Net Cash Flow - Financing |
-3.38 B |
-513.00 M |
-641.00 M |
-459.00 M |
-133.00 M |
| Effect of Exchange rate on Cash |
122.00 M |
-12.00 M |
27.00 M |
9.00 M |
1.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |