| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
129.00 M |
118.00 M |
106.00 M |
104.00 M |
109.00 M |
| Depreciation & Depletion |
106.00 M |
96.00 M |
85.00 M |
85.00 M |
92.00 M |
| Amortization of Intangible Assets |
23.00 M |
22.00 M |
21.00 M |
19.00 M |
17.00 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 |
70.00 M |
-19.00 M |
-4.00 M |
5.00 M |
-60.00 M |
| Funds from Operations |
738.00 M |
950.00 M |
727.00 M |
612.00 M |
536.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-330.00 M |
-120.00 M |
-17.00 M |
38.00 M |
13.00 M |
| Incline (Decline) in Receivables |
-68.00 M |
-126.00 M |
-78.00 M |
-104.00 M |
-65.00 M |
| Incline (Decline) in Inventories |
-176.00 M |
-128.00 M |
-43.00 M |
-16.00 M |
-32.00 M |
| Incline (Decline) in Accounts Payable |
26.00 M |
55.00 M |
35.00 M |
47.00 M |
23.00 M |
| Incline (Decline) in Income Taxes Payable |
-67.00 M |
-23.00 M |
-12.00 M |
25.00 M |
21.00 M |
| Incline (Decline) in Other Accruals |
-10.00 M |
41.00 M |
-16.00 M |
30.00 M |
36.00 M |
| Incline (Decline) in Other Assets or Liabilties |
-35.00 M |
61.00 M |
97.00 M |
56.00 M |
30.00 M |
| Net Cash Flow/Operating Activities |
633.00 M |
620.00 M |
607.00 M |
595.00 M |
574.00 M |
| Additions to Other Assets |
8.00 M |
8.00 M |
0.00 |
7.00 M |
11.00 M |
| Net Assets from Acquisitions |
105.00 M |
32.00 M |
100.00 M |
19.00 M |
126.00 M |
| Incline (Decline) in Inventories |
1.00 M |
2.00 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
84.00 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
1.00 M |
0.00 |
1.00 M |
3.00 M |
1.00 M |
| Other Uses - Investing |
0.00 |
-14.00 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
14.00 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
302.00 M |
284.00 M |
153.00 M |
159.00 M |
134.00 M |
| Proceeds from Stock Options |
17.00 M |
61.00 M |
73.00 M |
96.00 M |
55.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
576.00 M |
333.00 M |
492.00 M |
498.00 M |
179.00 M |
| Long Term Borrowings |
0.00 |
0.00 |
46.00 M |
0.00 |
198.00 M |
| Incline or Decline in Short Term Borrowings |
287.00 M |
0.00 |
0.00 |
0.00 |
-42.00 M |
| Reduction in Long Term Debt |
0.00 |
27.00 M |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
129.00 M |
107.00 M |
96.00 M |
85.00 M |
69.00 M |
| Common Dividends (Cash) |
129.00 M |
107.00 M |
96.00 M |
85.00 M |
69.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
8.00 M |
33.00 M |
28.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
8.00 M |
33.00 M |
28.00 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-275.00 M |
-393.00 M |
-373.00 M |
-441.00 M |
-487.00 M |
| Effect of Exchange rate on Cash |
4.00 M |
1.00 M |
6.00 M |
4.00 M |
-4.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |