| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
455.70 M |
439.50 M |
440.10 M |
809.90 M |
999.80 M |
| Depreciation & Depletion |
359.50 M |
340.60 M |
344.20 M |
665.20 M |
896.80 M |
| Amortization of Intangible Assets |
96.20 M |
98.90 M |
95.90 M |
144.70 M |
103.00 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
211.90 M |
-456.40 M |
8.65 B |
18.25 B |
1.21 B |
| Funds from Operations |
1.90 B |
1.92 B |
3.27 B |
4.00 B |
3.64 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
286.80 M |
-32.80 M |
264.90 M |
-359.30 M |
-146.60 M |
| Incline (Decline) in Receivables |
282.90 M |
-215.00 M |
40.10 M |
-205.40 M |
-434.60 M |
| Incline (Decline) in Inventories |
-75.00 M |
151.80 M |
-69.80 M |
-21.80 M |
150.10 M |
| Incline (Decline) in Accounts Payable |
-278.90 M |
-176.60 M |
156.70 M |
-49.60 M |
-555.30 M |
| Incline (Decline) in Income Taxes Payable |
277.10 M |
68.60 M |
286.60 M |
218.90 M |
663.70 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
80.70 M |
138.40 M |
-148.70 M |
-301.40 M |
29.50 M |
| Net Cash Flow/Operating Activities |
2.19 B |
1.89 B |
3.54 B |
3.64 B |
3.50 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
410.00 M |
97.90 M |
462.90 M |
427.70 M |
1.34 B |
| Incline (Decline) in Inventories |
42.30 M |
110.00 M |
29.50 M |
77.70 M |
41.90 M |
| Decrease in Investments |
49.00 M |
2.50 M |
123.40 M |
65.50 M |
34.70 M |
| Disposal of Fixed Assets |
562.20 M |
1.38 B |
279.60 M |
0.00 |
12.60 M |
| Other Uses - Investing |
-175.10 M |
-29.90 M |
-5.18 B |
-321.20 M |
0.00 |
| Other Sources - Investing |
175.10 M |
65.60 M |
5.40 B |
742.20 M |
0.00 |
| Net Cash Flow - Investing |
135.10 M |
-815.00 M |
-4.77 B |
533.70 M |
1.87 B |
| Proceeds from Stock Options |
201.70 M |
91.10 M |
317.50 M |
119.60 M |
263.30 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
3.35 B |
6.20 M |
5.56 B |
2.50 B |
945.10 M |
| Long Term Borrowings |
679.70 M |
0.00 |
0.00 |
0.00 |
736.50 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
676.80 M |
851.50 M |
1.46 B |
172.70 M |
1.35 B |
| Cash Dividends Paid Total |
640.30 M |
519.10 M |
451.30 M |
415.20 M |
104.60 M |
| Common Dividends (Cash) |
640.30 M |
519.10 M |
451.30 M |
415.20 M |
104.60 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
9.20 M |
1.60 M |
0.00 |
— |
— |
| Other Uses - Financing |
9.20 M |
1.60 M |
-425.90 M |
-57.80 M |
-8.80 M |
| Net Cash Flow - Financing |
-3.78 B |
-1.28 B |
-7.58 B |
-3.03 B |
-1.40 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |