| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
661.00 M |
562.00 M |
533.00 M |
592.12 M |
633.00 M |
| Depreciation & Depletion |
506.00 M |
437.00 M |
399.00 M |
409.62 M |
421.00 M |
| Amortization of Intangible Assets |
155.00 M |
125.00 M |
134.00 M |
182.50 M |
212.00 M |
| Deferred Income Taxes and Investment Tax credity |
89.00 M |
113.00 M |
118.00 M |
120.27 M |
143.00 M |
| Deferred Income Taxes |
89.00 M |
113.00 M |
118.00 M |
120.27 M |
143.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
472.00 M |
-647.00 M |
474.00 M |
552.45 M |
341.00 M |
| Funds from Operations |
4.05 B |
3.32 B |
2.51 B |
1.91 B |
942.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-94.00 M |
-267.00 M |
-571.00 M |
-907.52 M |
-40.00 M |
| Incline (Decline) in Receivables |
-1.27 B |
-1.11 B |
-594.00 M |
-884.71 M |
-160.00 M |
| Incline (Decline) in Inventories |
-800.00 M |
-551.00 M |
-512.00 M |
-325.32 M |
-74.00 M |
| Incline (Decline) in Accounts Payable |
522.00 M |
530.00 M |
256.00 M |
25.79 M |
-63.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.45 B |
866.00 M |
279.00 M |
276.72 M |
257.00 M |
| Net Cash Flow/Operating Activities |
3.96 B |
3.05 B |
1.94 B |
1.00 B |
902.00 M |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
653.00 M |
54.00 M |
3.00 M |
26.78 M |
24.00 M |
| Incline (Decline) in Inventories |
3.63 B |
10.12 B |
4.74 B |
1.90 B |
2.88 B |
| Decrease in Investments |
5.42 B |
7.42 B |
4.43 B |
2.05 B |
2.49 B |
| Disposal of Fixed Assets |
140.00 M |
1.22 B |
155.00 M |
19.84 M |
1.30 B |
| Other Uses - Investing |
-26.00 M |
-39.00 M |
-25.00 M |
-13.89 M |
-308.00 M |
| Other Sources - Investing |
26.00 M |
39.00 M |
25.00 M |
13.89 M |
308.00 M |
| Net Cash Flow - Investing |
-140.00 M |
2.25 B |
669.00 M |
299.53 M |
-662.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
49.00 M |
241.00 M |
47.00 M |
34.71 M |
2.68 B |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
621.00 M |
199.00 M |
36.00 M |
0.00 |
— |
| Long Term Borrowings |
458.00 M |
210.00 M |
151.00 M |
153.73 M |
265.00 M |
| Incline or Decline in Short Term Borrowings |
-10.00 M |
-19.00 M |
-26.00 M |
-8.93 M |
-104.00 M |
| Reduction in Long Term Debt |
786.00 M |
247.00 M |
372.00 M |
970.01 M |
2.91 B |
| Cash Dividends Paid Total |
1.06 B |
449.00 M |
203.00 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
1.06 B |
449.00 M |
203.00 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
3.00 M |
0.00 |
105.00 M |
0.00 |
43.00 M |
| Other Uses - Financing |
-149.00 M |
-162.00 M |
11.00 M |
-98.19 M |
43.00 M |
| Net Cash Flow - Financing |
-2.12 B |
-625.00 M |
-392.00 M |
-888.68 M |
-2.74 B |
| Effect of Exchange rate on Cash |
-230.00 M |
275.00 M |
184.00 M |
-256.88 M |
74.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |