| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
542.00 M |
479.00 M |
469.00 M |
448.00 M |
401.00 M |
| Depreciation & Depletion |
514.00 M |
466.00 M |
459.00 M |
434.00 M |
388.00 M |
| Amortization of Intangible Assets |
28.00 M |
13.00 M |
10.00 M |
14.00 M |
13.00 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-1.00 M |
77.00 M |
21.00 M |
3.00 M |
-8.00 M |
| Funds from Operations |
1.36 B |
1.35 B |
1.15 B |
1.33 B |
988.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
212.00 M |
-48.00 M |
121.00 M |
-202.00 M |
65.00 M |
| Incline (Decline) in Receivables |
-4.00 M |
24.00 M |
-1.00 M |
-39.00 M |
2.00 M |
| Incline (Decline) in Inventories |
-31.00 M |
-3.00 M |
-4.00 M |
-7.00 M |
-1.00 M |
| Incline (Decline) in Accounts Payable |
118.00 M |
-46.00 M |
-6.00 M |
-20.00 M |
-32.00 M |
| Incline (Decline) in Income Taxes Payable |
70.00 M |
10.00 M |
54.00 M |
-131.00 M |
96.00 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
59.00 M |
-33.00 M |
78.00 M |
-5.00 M |
0.00 |
| Net Cash Flow/Operating Activities |
1.57 B |
1.30 B |
1.27 B |
1.13 B |
1.05 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
7.00 M |
2.00 M |
38.00 M |
41.00 M |
| Incline (Decline) in Inventories |
0.00 |
178.00 M |
0.00 |
36.00 M |
0.00 |
| Decrease in Investments |
134.00 M |
39.00 M |
12.00 M |
0.00 |
13.00 M |
| Disposal of Fixed Assets |
56.00 M |
57.00 M |
81.00 M |
52.00 M |
46.00 M |
| Other Uses - Investing |
-120.00 M |
-227.00 M |
-173.00 M |
-181.00 M |
-126.00 M |
| Other Sources - Investing |
124.00 M |
257.00 M |
173.00 M |
181.00 M |
126.00 M |
| Net Cash Flow - Investing |
432.00 M |
476.00 M |
345.00 M |
486.00 M |
519.00 M |
| Proceeds from Stock Options |
112.00 M |
142.00 M |
148.00 M |
200.00 M |
110.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.41 B |
983.00 M |
1.06 B |
569.00 M |
278.00 M |
| Long Term Borrowings |
1.20 B |
300.00 M |
0.00 |
398.00 M |
— |
| Incline or Decline in Short Term Borrowings |
-340.00 M |
163.00 M |
126.00 M |
19.00 M |
-290.00 M |
| Reduction in Long Term Debt |
24.00 M |
211.00 M |
14.00 M |
371.00 M |
17.00 M |
| Cash Dividends Paid Total |
273.00 M |
144.00 M |
123.00 M |
58.00 M |
0.00 |
| Common Dividends (Cash) |
273.00 M |
144.00 M |
123.00 M |
58.00 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
74.00 M |
62.00 M |
87.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
62.00 M |
60.00 M |
87.00 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-678.00 M |
-673.00 M |
-832.00 M |
-779.00 M |
-475.00 M |
| Effect of Exchange rate on Cash |
13.00 M |
8.00 M |
1.00 M |
4.00 M |
3.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |