| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
806.50 M |
932.80 M |
844.50 M |
800.30 M |
745.80 M |
| Depreciation & Depletion |
792.50 M |
893.80 M |
818.50 M |
786.30 M |
732.80 M |
| Amortization of Intangible Assets |
14.00 M |
39.00 M |
26.00 M |
14.00 M |
13.00 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 |
232.00 M |
350.10 M |
185.40 M |
255.50 M |
109.60 M |
| Funds from Operations |
2.76 B |
2.57 B |
2.47 B |
2.84 B |
2.50 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-329.50 M |
5.10 M |
-156.00 M |
133.00 M |
116.40 M |
| Incline (Decline) in Receivables |
-191.90 M |
-231.40 M |
-41.90 M |
-135.90 M |
-64.50 M |
| Incline (Decline) in Inventories |
-439.30 M |
-252.40 M |
-81.10 M |
-192.90 M |
-108.60 M |
| Incline (Decline) in Accounts Payable |
153.40 M |
179.30 M |
96.70 M |
76.90 M |
19.50 M |
| Incline (Decline) in Income Taxes Payable |
-56.90 M |
-65.00 M |
13.60 M |
163.90 M |
140.00 M |
| Incline (Decline) in Other Accruals |
183.70 M |
268.20 M |
21.20 M |
115.90 M |
400,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
21.50 M |
106.40 M |
-164.50 M |
105.10 M |
129.60 M |
| Net Cash Flow/Operating Activities |
2.43 B |
2.58 B |
2.31 B |
2.97 B |
2.61 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
15.70 M |
99.60 M |
17.40 M |
0.00 |
258.50 M |
| Incline (Decline) in Inventories |
12.90 M |
20.50 M |
2.00 M |
11.50 M |
10.80 M |
| Decrease in Investments |
58.50 M |
46.20 M |
27.30 M |
38.00 M |
29.40 M |
| Disposal of Fixed Assets |
96.70 M |
44.10 M |
46.80 M |
30.70 M |
0.00 |
| Other Uses - Investing |
35.40 M |
34.00 M |
-58.70 M |
17.60 M |
147.00 M |
| Other Sources - Investing |
1.10 M |
75.50 M |
5.30 M |
2.00 M |
0.00 |
| Net Cash Flow - Investing |
898.10 M |
1.04 B |
596.20 M |
495.40 M |
1.26 B |
| Proceeds from Stock Options |
348.90 M |
331.10 M |
142.70 M |
290.00 M |
31.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
125.00 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.81 B |
761.50 M |
1.52 B |
1.60 B |
546.70 M |
| Long Term Borrowings |
2.13 B |
261.50 M |
397.70 M |
38.70 M |
540.80 M |
| Incline or Decline in Short Term Borrowings |
43.20 M |
-390.50 M |
524.30 M |
-54.70 M |
-424.20 M |
| Reduction in Long Term Debt |
339.00 M |
104.20 M |
599.70 M |
199.00 M |
481.60 M |
| Cash Dividends Paid Total |
932.90 M |
884.00 M |
838.40 M |
767.90 M |
671.90 M |
| Common Dividends (Cash) |
932.90 M |
884.00 M |
838.40 M |
767.90 M |
671.90 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 |
0.00 |
| Other Uses - Financing |
138.00 M |
-3.70 M |
-36.80 M |
-9.00 M |
-18.40 M |
| Net Cash Flow - Financing |
-1.43 B |
-1.55 B |
-1.93 B |
-2.17 B |
-1.57 B |
| Effect of Exchange rate on Cash |
7.90 M |
4.50 M |
-15.90 M |
4.10 M |
18.60 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |