| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.81 B |
2.41 B |
2.07 B |
982.00 M |
911.00 M |
| Depreciation & Depletion |
2.81 B |
2.41 B |
2.07 B |
982.00 M |
911.00 M |
| Amortization of Intangible Assets |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-6.00 M |
-5.24 B |
-1.81 B |
-6.20 B |
-1.64 B |
| Funds from Operations |
7.80 B |
10.38 B |
11.27 B |
3.31 B |
6.58 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
3.45 B |
2.17 B |
-1.08 B |
6.13 B |
822.00 M |
| Incline (Decline) in Receivables |
-2.22 B |
-977.00 M |
-59.00 M |
-1.85 B |
102.00 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Income Taxes Payable |
-2.06 B |
553.00 M |
303.00 M |
1.60 B |
860.00 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
7.73 B |
2.60 B |
-1.32 B |
6.38 B |
-140.00 M |
| Net Cash Flow/Operating Activities |
11.25 B |
12.55 B |
10.20 B |
9.45 B |
7.40 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
6.05 B |
1.60 B |
10.13 B |
2.39 B |
414.00 M |
| Incline (Decline) in Inventories |
60.21 B |
32.50 B |
16.92 B |
21.96 B |
14.27 B |
| Decrease in Investments |
40.19 B |
25.03 B |
15.91 B |
12.01 B |
12.81 B |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-143.00 M |
-1.02 B |
-1.64 B |
-685.00 M |
-3.30 B |
| Other Sources - Investing |
1.59 B |
2.03 B |
2.00 B |
2.67 B |
3.30 B |
| Net Cash Flow - Investing |
32.07 B |
13.43 B |
14.08 B |
13.84 B |
-221.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
7.48 B |
4.81 B |
3.91 B |
6.15 B |
2.01 B |
| Incline or Decline in Short Term Borrowings |
1.18 B |
-596.00 M |
245.00 M |
361.00 M |
-388.00 M |
| Reduction in Long Term Debt |
6.24 B |
3.24 B |
1.75 B |
947.00 M |
1.94 B |
| 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 |
0.00 |
387.00 M |
201.00 M |
65.00 M |
166.00 M |
| Other Uses - Financing |
-132.00 M |
387.00 M |
201.00 M |
65.00 M |
166.00 M |
| Net Cash Flow - Financing |
2.29 B |
1.37 B |
2.61 B |
5.63 B |
-156.00 M |
| Effect of Exchange rate on Cash |
-262.00 M |
98.00 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |