| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
441.00 M |
371.00 M |
295.00 M |
262.00 M |
249.00 M |
| Depreciation & Depletion |
133.00 M |
124.00 M |
112.00 M |
109.00 M |
111.50 M |
| Amortization of Intangible Assets |
308.00 M |
247.00 M |
183.00 M |
153.00 M |
139.40 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
568.00 M |
19.00 M |
-53.00 M |
15.00 M |
1.21 B |
| Funds from Operations |
1.98 B |
1.58 B |
1.37 B |
1.42 B |
968.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-629.00 M |
-709.00 M |
167.00 M |
1.32 B |
567.80 M |
| Incline (Decline) in Receivables |
-708.00 M |
-272.00 M |
-204.00 M |
-459.00 M |
-324.90 M |
| Incline (Decline) in Inventories |
370.00 M |
-676.00 M |
-928.00 M |
601.00 M |
-720.00 M |
| Incline (Decline) in Accounts Payable |
-189.00 M |
762.00 M |
872.00 M |
1.10 B |
1.31 B |
| Incline (Decline) in Income Taxes Payable |
-47.00 M |
336.00 M |
144.00 M |
-53.00 M |
113.20 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-55.00 M |
-859.00 M |
283.00 M |
127.00 M |
187.30 M |
| Net Cash Flow/Operating Activities |
1.35 B |
869.00 M |
1.54 B |
2.74 B |
1.54 B |
| Additions to Other Assets |
197.00 M |
161.00 M |
180.00 M |
160.00 M |
137.70 M |
| Net Assets from Acquisitions |
358.00 M |
610.00 M |
1.94 B |
589.00 M |
108.90 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
63.00 M |
0.00 |
179.00 M |
63.00 M |
12.00 M |
| Other Uses - Investing |
40.00 M |
-961.00 M |
38.00 M |
964.00 M |
-14.00 M |
| Other Sources - Investing |
15.00 M |
962.00 M |
0.00 |
0.00 |
31.20 M |
| Net Cash Flow - Investing |
727.00 M |
5.00 M |
2.10 B |
1.82 B |
355.30 M |
| Proceeds from Stock Options |
0.00 |
11.00 M |
10.00 M |
12.00 M |
16.40 M |
| Other Proceeds from Sale/Issues of Stock |
97.00 M |
354.00 M |
399.00 M |
568.00 M |
223.30 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
502.00 M |
1.70 B |
1.00 B |
958.00 M |
0.00 |
| Long Term Borrowings |
699.00 M |
0.00 |
2.00 B |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
4.00 M |
162.00 M |
1.03 B |
24.00 M |
268.30 M |
| Cash Dividends Paid Total |
116.00 M |
70.00 M |
72.00 M |
73.00 M |
70.60 M |
| Common Dividends (Cash) |
116.00 M |
70.00 M |
72.00 M |
73.00 M |
70.60 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
8.00 M |
95.00 M |
79.00 M |
0.00 |
8.10 M |
| Other Uses - Financing |
4.00 M |
95.00 M |
79.00 M |
-108.00 M |
8.00 M |
| Net Cash Flow - Financing |
178.00 M |
-1.47 B |
379.00 M |
-583.00 M |
-91.10 M |
| Effect of Exchange rate on Cash |
-55.00 M |
14.00 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |