| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.14 B |
1.07 B |
991.40 M |
932.70 M |
894.60 M |
| Depreciation & Depletion |
1.10 B |
1.03 B |
948.70 M |
889.70 M |
894.60 M |
| Amortization of Intangible Assets |
38.80 M |
41.70 M |
42.70 M |
43.00 M |
35.40 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 |
173.90 M |
60.30 M |
130.50 M |
292.20 M |
262.60 M |
| Funds from Operations |
2.45 B |
2.15 B |
1.99 B |
1.57 B |
1.69 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-201.10 M |
39.80 M |
181.40 M |
310.90 M |
538.20 M |
| Incline (Decline) in Receivables |
11.70 M |
-3.00 M |
-45.10 M |
-10.30 M |
46.30 M |
| Incline (Decline) in Inventories |
95.20 M |
-102.10 M |
96.90 M |
-7.70 M |
-61.90 M |
| Incline (Decline) in Accounts Payable |
-273.20 M |
98.00 M |
89.00 M |
420.60 M |
284.80 M |
| Incline (Decline) in Income Taxes Payable |
-96.80 M |
-8.70 M |
-21.20 M |
-128.80 M |
218.10 M |
| Incline (Decline) in Other Accruals |
24.40 M |
-5.80 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
37.60 M |
61.40 M |
61.80 M |
37.10 M |
50.90 M |
| Net Cash Flow/Operating Activities |
2.25 B |
2.19 B |
2.18 B |
1.88 B |
2.23 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
83.80 M |
0.00 |
0.00 |
| 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 |
97.80 M |
140.00 M |
80.10 M |
105.10 M |
194.70 M |
| Other Uses - Investing |
48.10 M |
57.70 M |
56.80 M |
35.10 M |
52.50 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.55 B |
1.69 B |
1.73 B |
1.31 B |
1.07 B |
| Proceeds from Stock Options |
29.00 M |
106.80 M |
45.40 M |
18.90 M |
24.80 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-4.00 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
359.50 M |
226.10 M |
318.00 M |
1.50 M |
400,000.00 |
| Long Term Borrowings |
2.12 B |
1.86 B |
1.42 B |
754.50 M |
1.17 B |
| Incline or Decline in Short Term Borrowings |
-95.00 M |
95.00 M |
0.00 |
-10.80 M |
9.70 M |
| Reduction in Long Term Debt |
2.16 B |
2.22 B |
1.91 B |
1.19 B |
2.28 B |
| Cash Dividends Paid Total |
132.10 M |
111.50 M |
96.00 M |
44.90 M |
0.00 |
| Common Dividends (Cash) |
132.10 M |
111.50 M |
96.00 M |
44.90 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
4.30 M |
45.30 M |
265.40 M |
5.50 M |
0.00 |
| Other Uses - Financing |
3.90 M |
42.10 M |
265.40 M |
5.50 M |
-6.60 M |
| Net Cash Flow - Financing |
-594.30 M |
-454.00 M |
-596.30 M |
-466.90 M |
-1.08 B |
| Effect of Exchange rate on Cash |
-5.60 M |
11.10 M |
-700,000.00 |
5.90 M |
13.50 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |