| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
783.00 M |
732.00 M |
705.00 M |
639.00 M |
569.10 M |
| Depreciation & Depletion |
745.00 M |
687.00 M |
661.00 M |
615.00 M |
594.40 M |
| Amortization of Intangible Assets |
38.00 M |
45.00 M |
44.00 M |
24.00 M |
22.20 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 |
148.00 M |
117.00 M |
131.00 M |
-208.00 M |
-37.00 M |
| Funds from Operations |
407.00 M |
1.87 B |
2.04 B |
1.74 B |
1.32 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
58.00 M |
-125.00 M |
-50.00 M |
-438.00 M |
-9.50 M |
| Incline (Decline) in Receivables |
281.00 M |
-617.00 M |
244.00 M |
-771.00 M |
-422.40 M |
| Incline (Decline) in Inventories |
-49.00 M |
-150.00 M |
-77.00 M |
-64.00 M |
-8.50 M |
| Incline (Decline) in Accounts Payable |
-694.00 M |
1.05 B |
-360.00 M |
328.00 M |
386.60 M |
| Incline (Decline) in Income Taxes Payable |
44.00 M |
13.00 M |
116.00 M |
81.00 M |
13.70 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
476.00 M |
-423.00 M |
27.00 M |
-12.00 M |
21.10 M |
| Net Cash Flow/Operating Activities |
917.00 M |
1.93 B |
1.91 B |
1.42 B |
877.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
277.00 M |
17.00 M |
2.63 B |
328.00 M |
419.60 M |
| Incline (Decline) in Inventories |
78.00 M |
233.00 M |
0.00 |
2.00 M |
24.20 M |
| Decrease in Investments |
0.00 |
0.00 |
108.00 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
52.00 M |
83.00 M |
90.00 M |
39.00 M |
50.90 M |
| Other Uses - Investing |
160.00 M |
56.00 M |
-66.00 M |
-617.00 M |
-16.90 M |
| Other Sources - Investing |
0.00 |
89.00 M |
66.00 M |
679.00 M |
71.90 M |
| Net Cash Flow - Investing |
828.00 M |
1.27 B |
1.05 B |
3.08 B |
338.00 M |
| Proceeds from Stock Options |
34.00 M |
104.00 M |
97.00 M |
66.00 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
69.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
240.00 M |
115.00 M |
2.74 B |
83.00 M |
213.70 M |
| Incline or Decline in Short Term Borrowings |
173.00 M |
-43.00 M |
-531.00 M |
-106.00 M |
659.90 M |
| Reduction in Long Term Debt |
935.00 M |
505.00 M |
359.00 M |
311.00 M |
869.90 M |
| Cash Dividends Paid Total |
297.00 M |
195.00 M |
218.00 M |
192.00 M |
170.70 M |
| Common Dividends (Cash) |
297.00 M |
195.00 M |
218.00 M |
192.00 M |
168.90 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
1.80 M |
| Other Sources - Financing |
0.00 |
0.00 |
13.00 M |
0.00 |
16.90 M |
| Other Uses - Financing |
-41.00 M |
-18.00 M |
13.00 M |
-36.00 M |
34.30 M |
| Net Cash Flow - Financing |
288.00 M |
-895.00 M |
-542.00 M |
1.78 B |
-496.00 M |
| Effect of Exchange rate on Cash |
-53.00 M |
61.00 M |
40.00 M |
29.00 M |
5.60 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |