| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
975.00 M |
840.00 M |
675.90 M |
572.20 M |
482.10 M |
| Depreciation & Depletion |
827.00 M |
733.00 M |
614.00 M |
526.60 M |
482.10 M |
| Amortization of Intangible Assets |
148.00 M |
107.00 M |
61.90 M |
45.60 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 |
97.00 M |
82.00 M |
83.60 M |
177.90 M |
108.40 M |
| Funds from Operations |
3.34 B |
3.02 B |
2.82 B |
2.40 B |
2.08 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
773.00 M |
21.00 M |
-467.30 M |
42.90 M |
-708.00 M |
| Incline (Decline) in Receivables |
6.00 M |
-365.00 M |
-40.40 M |
-618.50 M |
-224.90 M |
| Incline (Decline) in Inventories |
533.00 M |
-412.00 M |
-676.20 M |
-375.70 M |
-854.00 M |
| Incline (Decline) in Accounts Payable |
11.00 M |
550.00 M |
-128.30 M |
875.60 M |
276.70 M |
| Incline (Decline) in Income Taxes Payable |
105.00 M |
80.00 M |
25.30 M |
-68.40 M |
5.00 M |
| Incline (Decline) in Other Accruals |
66.00 M |
84.00 M |
276.90 M |
197.20 M |
97.80 M |
| Incline (Decline) in Other Assets or Liabilties |
52.00 M |
84.00 M |
75.40 M |
32.70 M |
-8.60 M |
| Net Cash Flow/Operating Activities |
4.11 B |
3.04 B |
2.36 B |
2.44 B |
1.37 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
405.00 M |
620.00 M |
1.09 B |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
2.60 B |
0.00 |
6.40 B |
12.28 B |
10.74 B |
| Decrease in Investments |
2.10 B |
0.00 |
6.83 B |
12.39 B |
11.52 B |
| Disposal of Fixed Assets |
51.00 M |
17.00 M |
40.80 M |
23.00 M |
15.50 M |
| Other Uses - Investing |
-5.00 M |
-10.00 M |
-5.50 M |
474.70 M |
-10.10 M |
| Other Sources - Investing |
5.00 M |
10.00 M |
5.50 M |
10.70 M |
10.10 M |
| Net Cash Flow - Investing |
2.78 B |
2.82 B |
2.40 B |
1.68 B |
434.00 M |
| Proceeds from Stock Options |
138.00 M |
210.00 M |
0.00 |
319.10 M |
177.50 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
266.10 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
279.00 M |
294.00 M |
1.06 B |
668.80 M |
781.80 M |
| Long Term Borrowings |
987.00 M |
1.29 B |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-70.00 M |
-802.00 M |
494.90 M |
213.90 M |
0.00 |
| Reduction in Long Term Debt |
0.00 |
28.00 M |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
446.00 M |
376.00 M |
310.20 M |
262.90 M |
214.50 M |
| Common Dividends (Cash) |
446.00 M |
376.00 M |
310.20 M |
262.90 M |
214.50 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
14.40 M |
| Other Uses - Financing |
-21.00 M |
-29.00 M |
-13.40 M |
-14.30 M |
14.40 M |
| Net Cash Flow - Financing |
309.00 M |
-33.00 M |
-626.10 M |
-413.00 M |
-804.40 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |