| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
314.00 M |
290.00 M |
296.00 M |
295.00 M |
272.00 M |
| Depreciation & Depletion |
262.00 M |
256.00 M |
266.00 M |
264.00 M |
241.00 M |
| Amortization of Intangible Assets |
52.00 M |
34.00 M |
30.00 M |
31.00 M |
31.00 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 |
36.00 M |
-224.00 M |
-152.00 M |
28.00 M |
-8.00 M |
| Funds from Operations |
1.10 B |
865.00 M |
998.00 M |
997.00 M |
563.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-117.00 M |
-55.00 M |
-158.00 M |
-237.00 M |
51.00 M |
| Incline (Decline) in Receivables |
88.00 M |
-203.00 M |
-301.00 M |
-309.00 M |
-163.00 M |
| Incline (Decline) in Inventories |
-251.00 M |
-255.00 M |
-158.00 M |
-187.00 M |
-204.00 M |
| Incline (Decline) in Accounts Payable |
-174.00 M |
136.00 M |
149.00 M |
108.00 M |
210.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
124.00 M |
206.00 M |
88.00 M |
89.00 M |
237.00 M |
| Incline (Decline) in Other Assets or Liabilties |
96.00 M |
61.00 M |
64.00 M |
62.00 M |
-29.00 M |
| Net Cash Flow/Operating Activities |
987.00 M |
810.00 M |
840.00 M |
760.00 M |
614.00 M |
| Additions to Other Assets |
82.00 M |
67.00 M |
52.00 M |
39.00 M |
33.00 M |
| Net Assets from Acquisitions |
142.00 M |
20.00 M |
2.00 M |
2.00 M |
18.00 M |
| Incline (Decline) in Inventories |
541.00 M |
528.00 M |
321.00 M |
136.00 M |
141.00 M |
| Decrease in Investments |
409.00 M |
395.00 M |
273.00 M |
126.00 M |
149.00 M |
| Disposal of Fixed Assets |
93.00 M |
79.00 M |
73.00 M |
21.00 M |
12.00 M |
| Other Uses - Investing |
42.00 M |
21.00 M |
-1.00 M |
-4.00 M |
-1.00 M |
| Other Sources - Investing |
11.00 M |
1.00 M |
4.00 M |
1.00 M |
0.00 |
| Net Cash Flow - Investing |
848.00 M |
515.00 M |
277.00 M |
212.00 M |
181.00 M |
| Proceeds from Stock Options |
63.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
4.00 M |
9.00 M |
30.00 M |
148.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
128.00 M |
335.00 M |
121.00 M |
38.00 M |
0.00 |
| Long Term Borrowings |
76.00 M |
15.00 M |
94.00 M |
84.00 M |
13.00 M |
| Incline or Decline in Short Term Borrowings |
33.00 M |
-12.00 M |
-3.00 M |
2.00 M |
20.00 M |
| Reduction in Long Term Debt |
152.00 M |
144.00 M |
400.00 M |
378.00 M |
51.00 M |
| Cash Dividends Paid Total |
122.00 M |
89.00 M |
66.00 M |
56.00 M |
53.00 M |
| Common Dividends (Cash) |
122.00 M |
89.00 M |
66.00 M |
56.00 M |
53.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
17.00 M |
11.00 M |
6.00 M |
2.00 M |
0.00 |
| Other Uses - Financing |
-7.00 M |
-15.00 M |
-21.00 M |
-16.00 M |
-11.00 M |
| Net Cash Flow - Financing |
-237.00 M |
-576.00 M |
-508.00 M |
-372.00 M |
66.00 M |
| Effect of Exchange rate on Cash |
-53.00 M |
18.00 M |
6.00 M |
-8.00 M |
4.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |