| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
333.90 M |
328.70 M |
329.30 M |
327.80 M |
315.50 M |
| Depreciation & Depletion |
315.70 M |
312.40 M |
313.70 M |
313.50 M |
303.20 M |
| Amortization of Intangible Assets |
18.20 M |
16.30 M |
15.60 M |
14.30 M |
12.30 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
83.00 M |
215.80 M |
-36.30 M |
11.60 M |
-137.50 M |
| Funds from Operations |
2.01 B |
1.90 B |
1.68 B |
1.72 B |
1.55 B |
| Extraordinary Items & Discontinued Operations |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
196.80 M |
-76.40 M |
109.20 M |
30.10 M |
217.20 M |
| Incline (Decline) in Receivables |
-66.50 M |
-116.00 M |
-24.10 M |
-5.60 M |
-14.40 M |
| Incline (Decline) in Inventories |
-111.50 M |
-118.50 M |
-46.80 M |
-76.10 M |
-3.10 M |
| Incline (Decline) in Accounts Payable |
366.20 M |
149.90 M |
193.80 M |
109.40 M |
188.70 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
8.60 M |
8.20 M |
-13.70 M |
2.40 M |
46.00 M |
| Net Cash Flow/Operating Activities |
2.20 B |
1.82 B |
1.78 B |
1.75 B |
1.77 B |
| Additions to Other Assets |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
26.50 M |
200.00 M |
38.50 M |
800.70 M |
0.00 |
| Incline (Decline) in Inventories |
11.00 M |
1.20 M |
20.00 M |
127.70 M |
0.00 |
| Decrease in Investments |
|
0.00 |
10.00 M |
147.30 M |
41.90 M |
| Disposal of Fixed Assets |
109.70 M |
55.00 M |
215.60 M |
37.00 M |
127.60 M |
| Other Uses - Investing |
17.40 M |
-2.20 M |
-1.40 M |
-1.80 M |
-15.00 M |
| Other Sources - Investing |
2.20 M |
1.40 M |
1.80 M |
15.00 M |
0.00 |
| Net Cash Flow - Investing |
528.30 M |
620.40 M |
220.70 M |
1.09 B |
117.60 M |
| Proceeds from Stock Options |
489.30 M |
364.40 M |
47.10 M |
70.40 M |
79.30 M |
| Other Proceeds from Sale/Issues of Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.27 B |
884.70 M |
796.20 M |
637.90 M |
554.90 M |
| Long Term Borrowings |
1.51 B |
1.47 B |
2.02 B |
1.25 B |
229.20 M |
| Incline or Decline in Short Term Borrowings |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.74 B |
1.33 B |
2.10 B |
753.90 M |
804.00 M |
| Cash Dividends Paid Total |
749.60 M |
677.80 M |
607.20 M |
536.20 M |
506.80 M |
| Common Dividends (Cash) |
721.60 M |
649.10 M |
579.00 M |
510.30 M |
481.10 M |
| Preferred Dividends (Cash) |
28.00 M |
28.70 M |
28.20 M |
25.90 M |
25.70 M |
| Other Sources - Financing |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-89.70 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-1.75 B |
-1.06 B |
-1.52 B |
-611.10 M |
-1.56 B |
| Effect of Exchange rate on Cash |
18.20 M |
6.70 M |
-18.20 M |
1.50 M |
4.50 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |