| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
204.00 M |
176.00 M |
686.00 M |
766.00 M |
760.00 M |
| Depreciation & Depletion |
169.00 M |
146.00 M |
128.00 M |
144.00 M |
133.00 M |
| Amortization of Intangible Assets |
35.00 M |
30.00 M |
558.00 M |
622.00 M |
627.00 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.32 B |
-105.00 M |
-735.00 M |
-337.00 M |
-730.00 M |
| Funds from Operations |
1.08 B |
910.00 M |
606.00 M |
1.04 B |
861.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
927.00 M |
-65.00 M |
13.00 M |
426.00 M |
-144.00 M |
| Incline (Decline) in Receivables |
-200.00 M |
-183.00 M |
-203.00 M |
-70.00 M |
-328.00 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-507.00 M |
-12.00 M |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.63 B |
130.00 M |
216.00 M |
496.00 M |
184.00 M |
| Net Cash Flow/Operating Activities |
2.00 B |
845.00 M |
619.00 M |
1.46 B |
717.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
482.00 M |
| Incline (Decline) in Inventories |
3.96 B |
1.86 B |
3.34 B |
9.34 B |
7.85 B |
| Decrease in Investments |
4.39 B |
6.75 B |
6.56 B |
9.19 B |
6.08 B |
| Disposal of Fixed Assets |
35.00 M |
66.00 M |
0.00 |
4.00 M |
0.00 |
| Other Uses - Investing |
293.00 M |
119.00 M |
-419.00 M |
-33.00 M |
-337.00 M |
| Other Sources - Investing |
507.00 M |
607.00 M |
437.00 M |
660.00 M |
337.00 M |
| Net Cash Flow - Investing |
-15.00 M |
-4.50 B |
-3.52 B |
255.00 M |
1.55 B |
| Proceeds from Stock Options |
9.00 M |
37.00 M |
20.00 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
638.00 M |
977.00 M |
490.00 M |
0.00 |
0.00 |
| Long Term Borrowings |
81.00 M |
0.00 |
516.00 M |
2.85 B |
18.00 M |
| Incline or Decline in Short Term Borrowings |
1.15 B |
-427.00 M |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
55.00 M |
54.00 M |
284.00 M |
1.39 B |
78.00 M |
| Cash Dividends Paid Total |
143.00 M |
133.00 M |
108.00 M |
27.00 M |
0.00 |
| Common Dividends (Cash) |
143.00 M |
133.00 M |
108.00 M |
27.00 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
3.03 B |
1.17 B |
4.64 B |
7.39 B |
7.31 B |
| Other Uses - Financing |
25.00 M |
-2.72 B |
-3.59 B |
-1.22 B |
880.00 M |
| Net Cash Flow - Financing |
429.00 M |
-4.27 B |
-3.94 B |
207.00 M |
820.00 M |
| Effect of Exchange rate on Cash |
-54.00 M |
5.00 M |
38.00 M |
-19.00 M |
13.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |