| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
673.00 M |
669.00 M |
649.00 M |
630.00 M |
593.00 M |
| Depreciation & Depletion |
664.00 M |
659.00 M |
637.00 M |
615.00 M |
580.00 M |
| Amortization of Intangible Assets |
9.00 M |
10.00 M |
12.00 M |
15.00 M |
13.00 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 |
563.00 M |
230.00 M |
208.00 M |
128.00 M |
169.00 M |
| Funds from Operations |
1.35 B |
1.39 B |
1.32 B |
1.16 B |
1.20 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-67.00 M |
48.00 M |
-90.00 M |
60.00 M |
-3.00 M |
| Incline (Decline) in Receivables |
40.00 M |
-110.00 M |
-120.00 M |
7.00 M |
-41.00 M |
| Incline (Decline) in Inventories |
3.00 M |
-19.00 M |
-57.00 M |
-29.00 M |
-38.00 M |
| Incline (Decline) in Accounts Payable |
-134.00 M |
185.00 M |
88.00 M |
4.00 M |
92.00 M |
| Incline (Decline) in Income Taxes Payable |
14.00 M |
9.00 M |
-2.00 M |
77.00 M |
30.00 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
10.00 M |
-17.00 M |
1.00 M |
1.00 M |
-16.00 M |
| Net Cash Flow/Operating Activities |
1.28 B |
1.44 B |
1.23 B |
1.22 B |
1.25 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
279.00 M |
49.00 M |
33.00 M |
155.00 M |
96.00 M |
| Incline (Decline) in Inventories |
742.00 M |
0.00 |
0.00 |
0.00 |
96.00 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
24.00 M |
14.00 M |
18.00 M |
29.00 M |
22.00 M |
| Other Uses - Investing |
1.00 M |
-6.00 M |
-9.00 M |
1.00 M |
0.00 |
| Other Sources - Investing |
0.00 |
6.00 M |
9.00 M |
0.00 |
— |
| Net Cash Flow - Investing |
1.76 B |
883.00 M |
731.00 M |
842.00 M |
791.00 M |
| Proceeds from Stock Options |
42.00 M |
159.00 M |
168.00 M |
109.00 M |
118.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
489.00 M |
439.00 M |
553.00 M |
490.00 M |
582.00 M |
| Long Term Borrowings |
1.29 B |
24.00 M |
793.00 M |
36.00 M |
23.00 M |
| Incline or Decline in Short Term Borrowings |
-82.00 M |
-150.00 M |
-85.00 M |
274.00 M |
104.00 M |
| Reduction in Long Term Debt |
10.00 M |
42.00 M |
604.00 M |
36.00 M |
1.01 B |
| Cash Dividends Paid Total |
135.00 M |
113.00 M |
90.00 M |
64.00 M |
31.00 M |
| Common Dividends (Cash) |
135.00 M |
113.00 M |
90.00 M |
64.00 M |
31.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
310.00 M |
14.00 M |
19.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
234.00 M |
-3.00 M |
0.00 |
-12.00 M |
-13.00 M |
| Net Cash Flow - Financing |
850.00 M |
-564.00 M |
-371.00 M |
-183.00 M |
-1.40 B |
| Effect of Exchange rate on Cash |
-57.00 M |
28.00 M |
1.00 M |
3.00 M |
5.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |