| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
703.00 M |
473.00 M |
317.00 M |
225.00 M |
179.00 M |
| Depreciation & Depletion |
577.00 M |
363.00 M |
249.00 M |
180.00 M |
141.00 M |
| Amortization of Intangible Assets |
126.00 M |
110.00 M |
68.00 M |
45.00 M |
38.00 M |
| Deferred Income Taxes and Investment Tax credity |
4.48 B |
3.03 B |
830.00 M |
355.00 M |
281.00 M |
| Deferred Income Taxes |
4.48 B |
3.03 B |
830.00 M |
355.00 M |
281.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
736.00 M |
538.00 M |
254.00 M |
174.00 M |
486.00 M |
| Funds from Operations |
6.62 B |
5.48 B |
4.14 B |
2.44 B |
2.04 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
3.54 B |
4.12 B |
1.32 B |
-221.00 M |
492.00 M |
| Incline (Decline) in Receivables |
-939.00 M |
-785.00 M |
-385.00 M |
-357.00 M |
-121.00 M |
| Incline (Decline) in Inventories |
54.00 M |
-163.00 M |
-76.00 M |
-105.00 M |
-64.00 M |
| Incline (Decline) in Accounts Payable |
92.00 M |
596.00 M |
1.49 B |
1.61 B |
328.00 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
4.33 B |
4.47 B |
292.00 M |
-1.37 B |
349.00 M |
| Net Cash Flow/Operating Activities |
10.16 B |
9.60 B |
5.47 B |
2.22 B |
2.54 B |
| Additions to Other Assets |
69.00 M |
108.00 M |
251.00 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
220.00 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
46.82 B |
23.00 B |
11.74 B |
7.28 B |
11.47 B |
| Decrease in Investments |
30.68 B |
16.24 B |
9.42 B |
8.31 B |
9.20 B |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
40.00 M |
0.00 |
| Other Uses - Investing |
74.00 M |
10.00 M |
-49.00 M |
58.00 M |
21.00 M |
| Other Sources - Investing |
0.00 |
0.00 |
49.00 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
17.43 B |
8.19 B |
3.25 B |
-357.00 M |
2.56 B |
| Proceeds from Stock Options |
475.00 M |
483.00 M |
365.00 M |
318.00 M |
543.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
82.00 M |
124.00 M |
3.00 M |
355.00 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
270.00 M |
757.00 M |
377.00 M |
361.00 M |
0.00 |
| Other Uses - Financing |
270.00 M |
757.00 M |
377.00 M |
361.00 M |
0.00 |
| Net Cash Flow - Financing |
663.00 M |
1.12 B |
739.00 M |
324.00 M |
543.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |