| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
515.00 M |
480.00 M |
459.00 M |
429.00 M |
409.00 M |
| Depreciation & Depletion |
515.00 M |
480.00 M |
459.00 M |
429.00 M |
409.00 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
70.00 M |
538.00 M |
477.00 M |
409.00 M |
247.00 M |
| Deferred Income Taxes |
70.00 M |
538.00 M |
477.00 M |
409.00 M |
247.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
268.00 M |
-74.00 M |
-127.00 M |
104.00 M |
33.00 M |
| Funds from Operations |
1.57 B |
1.48 B |
1.43 B |
1.51 B |
1.17 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-738.00 M |
884.00 M |
-444.00 M |
559.00 M |
577.00 M |
| Incline (Decline) in Receivables |
1.15 B |
-343.00 M |
-537.00 M |
-466.00 M |
-214.00 M |
| Incline (Decline) in Inventories |
318.00 M |
76.00 M |
-418.00 M |
-34.00 M |
-136.00 M |
| Incline (Decline) in Accounts Payable |
-2.37 B |
1.19 B |
524.00 M |
975.00 M |
771.00 M |
| Incline (Decline) in Income Taxes Payable |
146.00 M |
-53.00 M |
-39.00 M |
19.00 M |
138.00 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
18.00 M |
10.00 M |
26.00 M |
65.00 M |
18.00 M |
| Net Cash Flow/Operating Activities |
836.00 M |
2.37 B |
984.00 M |
2.07 B |
1.75 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
185.00 M |
39.00 M |
123.00 M |
105.00 M |
431.00 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 |
21.00 M |
69.00 M |
50.00 M |
55.00 M |
200.00 M |
| Other Uses - Investing |
-49.00 M |
44.00 M |
-3.00 M |
15.00 M |
-3.00 M |
| Other Sources - Investing |
49.00 M |
0.00 |
3.00 M |
0.00 |
3.00 M |
| Net Cash Flow - Investing |
1.40 B |
1.19 B |
1.09 B |
1.04 B |
1.06 B |
| Proceeds from Stock Options |
0.00 |
6.00 M |
7.00 M |
174.00 M |
52.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
110.00 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
49.00 M |
300.00 M |
871.00 M |
435.00 M |
568.00 M |
| Long Term Borrowings |
343.00 M |
280.00 M |
778.00 M |
99.00 M |
416.00 M |
| Incline or Decline in Short Term Borrowings |
207.00 M |
-275.00 M |
275.00 M |
-100.00 M |
100.00 M |
| Reduction in Long Term Debt |
115.00 M |
264.00 M |
481.00 M |
70.00 M |
642.00 M |
| Cash Dividends Paid Total |
138.00 M |
129.00 M |
123.00 M |
103.00 M |
86.00 M |
| Common Dividends (Cash) |
138.00 M |
129.00 M |
123.00 M |
103.00 M |
86.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.00 M |
2.00 M |
0.00 |
0.00 |
129.00 M |
| Other Uses - Financing |
-91.00 M |
-107.00 M |
-246.00 M |
-85.00 M |
15.00 M |
| Net Cash Flow - Financing |
157.00 M |
-789.00 M |
-551.00 M |
-520.00 M |
-713.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |