| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
403.00 M |
336.00 M |
290.00 M |
303.00 M |
353.00 M |
| Depreciation & Depletion |
305.00 M |
298.00 M |
271.00 M |
284.00 M |
338.00 M |
| Amortization of Intangible Assets |
98.00 M |
38.00 M |
19.00 M |
19.00 M |
15.00 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 |
644.00 M |
94.00 M |
8.00 M |
233.00 M |
223.00 M |
| Funds from Operations |
1.49 B |
1.33 B |
1.04 B |
1.07 B |
978.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-740.00 M |
-285.00 M |
-72.00 M |
-33.00 M |
3.00 M |
| Incline (Decline) in Receivables |
16.00 M |
-42.00 M |
-14.00 M |
-87.00 M |
-146.00 M |
| Incline (Decline) in Inventories |
-671.00 M |
-490.00 M |
-427.00 M |
-188.00 M |
-222.00 M |
| Incline (Decline) in Accounts Payable |
274.00 M |
52.00 M |
115.00 M |
173.00 M |
5.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-157.00 M |
480.00 M |
401.00 M |
77.00 M |
340.00 M |
| Incline (Decline) in Other Assets or Liabilties |
-202.00 M |
-285.00 M |
-147.00 M |
-8.00 M |
26.00 M |
| Net Cash Flow/Operating Activities |
750.00 M |
1.05 B |
969.00 M |
1.04 B |
981.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
109.00 M |
1.11 B |
502.00 M |
29.00 M |
5.00 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 |
38.00 M |
| Disposal of Fixed Assets |
9.00 M |
23.00 M |
15.00 M |
6.00 M |
27.00 M |
| Other Uses - Investing |
-713.00 M |
-78.00 M |
491.00 M |
807.00 M |
602.00 M |
| Other Sources - Investing |
11.67 B |
12.04 B |
10.73 B |
9.31 B |
9.12 B |
| Net Cash Flow - Investing |
-63.00 M |
1.41 B |
1.41 B |
1.20 B |
844.00 M |
| Proceeds from Stock Options |
40.00 M |
103.00 M |
173.00 M |
106.00 M |
187.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
533.00 M |
304.00 M |
761.00 M |
597.00 M |
415.00 M |
| Long Term Borrowings |
1.68 B |
2.23 B |
2.00 B |
1.96 B |
963.00 M |
| Incline or Decline in Short Term Borrowings |
218.00 M |
-414.00 M |
337.00 M |
171.00 M |
790.00 M |
| Reduction in Long Term Debt |
1.92 B |
1.39 B |
1.14 B |
1.18 B |
1.67 B |
| Cash Dividends Paid Total |
284.00 M |
154.00 M |
244.00 M |
189.00 M |
135.00 M |
| Common Dividends (Cash) |
284.00 M |
154.00 M |
244.00 M |
189.00 M |
135.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
10.00 M |
24.00 M |
33.00 M |
14.00 M |
0.00 |
| Other Uses - Financing |
8.00 M |
24.00 M |
33.00 M |
13.00 M |
0.00 |
| Net Cash Flow - Financing |
-790.00 M |
87.00 M |
401.00 M |
283.00 M |
-276.00 M |
| Effect of Exchange rate on Cash |
-7.00 M |
21.00 M |
23.00 M |
-25.00 M |
33.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |