| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
775.00 M |
806.50 M |
932.80 M |
844.50 M |
800.30 M |
| Depreciation & Depletion |
763.00 M |
792.50 M |
893.80 M |
818.50 M |
786.30 M |
| Amortization of Intangible Assets |
12.00 M |
14.00 M |
39.00 M |
26.00 M |
14.00 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 |
235.00 M |
232.00 M |
350.10 M |
185.40 M |
255.50 M |
| Funds from Operations |
2.85 B |
2.76 B |
2.57 B |
2.47 B |
2.84 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-335.00 M |
-329.50 M |
5.10 M |
-156.00 M |
133.00 M |
| Incline (Decline) in Receivables |
148.00 M |
-191.90 M |
-231.40 M |
-41.90 M |
-135.90 M |
| Incline (Decline) in Inventories |
-45.00 M |
-439.30 M |
-252.40 M |
-81.10 M |
-192.90 M |
| Incline (Decline) in Accounts Payable |
-86.00 M |
153.40 M |
179.30 M |
96.70 M |
76.90 M |
| Incline (Decline) in Income Taxes Payable |
-96.00 M |
-56.90 M |
-65.00 M |
13.60 M |
163.90 M |
| Incline (Decline) in Other Accruals |
-142.00 M |
183.70 M |
268.20 M |
21.20 M |
115.90 M |
| Incline (Decline) in Other Assets or Liabilties |
-114.00 M |
21.50 M |
106.40 M |
-164.50 M |
105.10 M |
| Net Cash Flow/Operating Activities |
2.52 B |
2.43 B |
2.58 B |
2.31 B |
2.97 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
98.00 M |
15.70 M |
99.60 M |
17.40 M |
0.00 |
| Incline (Decline) in Inventories |
9.00 M |
12.90 M |
20.50 M |
2.00 M |
11.50 M |
| Decrease in Investments |
48.00 M |
58.50 M |
46.20 M |
27.30 M |
38.00 M |
| Disposal of Fixed Assets |
28.00 M |
96.70 M |
44.10 M |
46.80 M |
30.70 M |
| Other Uses - Investing |
-90.00 M |
35.40 M |
34.00 M |
-58.70 M |
17.60 M |
| Other Sources - Investing |
90.00 M |
1.10 M |
75.50 M |
5.30 M |
2.00 M |
| Net Cash Flow - Investing |
847.00 M |
898.10 M |
1.04 B |
596.20 M |
495.40 M |
| Proceeds from Stock Options |
113.00 M |
348.90 M |
331.10 M |
142.70 M |
290.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
125.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
653.00 M |
2.81 B |
761.50 M |
1.52 B |
1.60 B |
| Long Term Borrowings |
551.00 M |
2.13 B |
261.50 M |
397.70 M |
38.70 M |
| Incline or Decline in Short Term Borrowings |
-436.00 M |
43.20 M |
-390.50 M |
524.30 M |
-54.70 M |
| Reduction in Long Term Debt |
274.00 M |
339.00 M |
104.20 M |
599.70 M |
199.00 M |
| Cash Dividends Paid Total |
950.00 M |
932.90 M |
884.00 M |
838.40 M |
767.90 M |
| Common Dividends (Cash) |
950.00 M |
932.90 M |
884.00 M |
838.40 M |
767.90 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
172.30 M |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Financing |
-98.00 M |
138.00 M |
-3.70 M |
-36.80 M |
-9.00 M |
| Net Cash Flow - Financing |
-1.75 B |
-1.43 B |
-1.55 B |
-1.93 B |
-2.17 B |
| Effect of Exchange rate on Cash |
-31.00 M |
7.90 M |
4.50 M |
-15.90 M |
4.10 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |