| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.91 B |
3.61 B |
2.75 B |
2.26 B |
1.80 B |
| Depreciation & Depletion |
3.89 B |
3.59 B |
2.72 B |
2.24 B |
1.77 B |
| Amortization of Intangible Assets |
19.19 M |
27.00 M |
32.00 M |
28.00 M |
27.00 M |
| Deferred Income Taxes and Investment Tax credity |
479.41 M |
488.00 M |
545.00 M |
649.00 M |
707.00 M |
| Deferred Income Taxes |
479.41 M |
488.00 M |
545.00 M |
649.00 M |
707.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
717.28 M |
-6.20 B |
-5.07 B |
-1.05 B |
-726.00 M |
| Funds from Operations |
16.36 B |
20.90 B |
16.89 B |
11.16 B |
7.21 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.69 B |
-2.74 B |
-937.01 M |
-685.01 M |
1.16 B |
| Incline (Decline) in Receivables |
4.94 B |
-4.79 B |
-1.28 B |
-551.00 M |
-540.00 M |
| Incline (Decline) in Inventories |
-117.19 M |
-1.31 B |
-732.01 M |
-407.00 M |
-319.00 M |
| Incline (Decline) in Accounts Payable |
-855.68 M |
1.66 B |
462.00 M |
72.00 M |
728.00 M |
| Incline (Decline) in Income Taxes Payable |
30.00 M |
417.00 M |
553.00 M |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.28 B |
1.70 B |
615.00 M |
-216.00 M |
738.00 M |
| Net Cash Flow/Operating Activities |
19.06 B |
18.16 B |
15.96 B |
10.48 B |
8.37 B |
| Additions to Other Assets |
142.45 M |
16.00 M |
18.00 M |
766.01 M |
531.00 M |
| Net Assets from Acquisitions |
288.93 M |
154.00 M |
701.01 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
40.41 M |
0.00 |
0.00 |
65.00 M |
42.00 M |
| Decrease in Investments |
96.98 M |
0.00 |
0.00 |
153.00 M |
227.00 M |
| Disposal of Fixed Assets |
182.86 M |
121.00 M |
280.00 M |
92.00 M |
153.00 M |
| Other Uses - Investing |
127.29 M |
1.46 B |
745.01 M |
-313.00 M |
5.52 B |
| Other Sources - Investing |
0.00 |
59.00 M |
98.00 M |
844.01 M |
675.00 M |
| Net Cash Flow - Investing |
11.16 B |
9.06 B |
8.31 B |
5.51 B |
9.17 B |
| Proceeds from Stock Options |
29.30 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
24.00 M |
22.00 M |
34.00 M |
66.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
170.73 M |
3.37 B |
5.91 B |
2.22 B |
1.84 B |
| Long Term Borrowings |
7.40 B |
9.48 B |
7.40 B |
5.91 B |
5.67 B |
| Incline or Decline in Short Term Borrowings |
-62.64 M |
13.00 M |
35.00 M |
1.00 M |
589.00 M |
| Reduction in Long Term Debt |
3.79 B |
10.23 B |
5.78 B |
7.02 B |
1.76 B |
| Cash Dividends Paid Total |
4.61 B |
3.14 B |
2.27 B |
1.94 B |
1.40 B |
| Common Dividends (Cash) |
4.61 B |
3.14 B |
2.27 B |
1.94 B |
1.40 B |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
357.63 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-52.53 M |
-115.00 M |
-68.00 M |
-190.00 M |
-238.00 M |
| Net Cash Flow - Financing |
-1.25 B |
-7.33 B |
-6.57 B |
-5.41 B |
496.00 M |
| Effect of Exchange rate on Cash |
26.27 M |
21.00 M |
12.00 M |
1.00 M |
-6.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |