| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
469.00 M |
434.00 M |
409.00 M |
400.00 M |
394.00 M |
| Depreciation & Depletion |
390.00 M |
383.00 M |
379.00 M |
375.00 M |
322.00 M |
| Amortization of Intangible Assets |
79.00 M |
51.00 M |
30.00 M |
25.00 M |
72.00 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-8.00 M |
130.00 M |
87.00 M |
175.00 M |
106.00 M |
| Funds from Operations |
1.37 B |
1.55 B |
1.28 B |
1.09 B |
832.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-208.00 M |
-120.00 M |
-146.00 M |
-252.00 M |
42.00 M |
| Incline (Decline) in Receivables |
-72.00 M |
-40.00 M |
-104.00 M |
-218.00 M |
-51.00 M |
| Incline (Decline) in Inventories |
-79.00 M |
-129.00 M |
-28.00 M |
-102.00 M |
79.00 M |
| Incline (Decline) in Accounts Payable |
-7.00 M |
185.00 M |
25.00 M |
143.00 M |
-41.00 M |
| Incline (Decline) in Income Taxes Payable |
-149.00 M |
27.00 M |
46.00 M |
35.00 M |
101.00 M |
| Incline (Decline) in Other Accruals |
-41.00 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-9.00 M |
13.00 M |
-66.00 M |
-121.00 M |
20.00 M |
| Net Cash Flow/Operating Activities |
1.16 B |
1.43 B |
1.14 B |
838.00 M |
874.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
1.43 B |
256.00 M |
911.00 M |
627.00 M |
252.00 M |
| Incline (Decline) in Inventories |
0.00 |
418.00 M |
4.00 M |
0.00 |
436.00 M |
| Decrease in Investments |
247.00 M |
0.00 |
0.00 |
606.00 M |
0.00 |
| Disposal of Fixed Assets |
119.00 M |
65.00 M |
0.00 |
0.00 |
7.00 M |
| Other Uses - Investing |
39.00 M |
42.00 M |
-10.00 M |
-18.00 M |
15.00 M |
| Other Sources - Investing |
0.00 |
0.00 |
10.00 M |
18.00 M |
0.00 |
| Net Cash Flow - Investing |
1.46 B |
1.01 B |
1.27 B |
333.00 M |
969.00 M |
| Proceeds from Stock Options |
141.00 M |
108.00 M |
68.00 M |
138.00 M |
113.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
296.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
340.00 M |
386.00 M |
450.00 M |
250.00 M |
0.00 |
| Long Term Borrowings |
1.65 B |
0.00 |
0.00 |
75.00 M |
11.00 M |
| Incline or Decline in Short Term Borrowings |
62.00 M |
54.00 M |
722.00 M |
-33.00 M |
-39.00 M |
| Reduction in Long Term Debt |
979.00 M |
0.00 |
0.00 |
248.00 M |
166.00 M |
| Cash Dividends Paid Total |
251.00 M |
220.00 M |
184.00 M |
163.00 M |
134.00 M |
| Common Dividends (Cash) |
251.00 M |
220.00 M |
184.00 M |
163.00 M |
134.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
42.00 M |
28.00 M |
2.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
42.00 M |
28.00 M |
2.00 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
327.00 M |
-416.00 M |
158.00 M |
-481.00 M |
81.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |