| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
939.00 M |
781.00 M |
314.00 M |
275.00 M |
196.00 M |
| Depreciation & Depletion |
298.00 M |
530.00 M |
162.00 M |
163.00 M |
107.00 M |
| Amortization of Intangible Assets |
641.00 M |
251.00 M |
152.00 M |
112.00 M |
89.00 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
834.00 M |
4.74 B |
313.00 M |
264.00 M |
173.00 M |
| Funds from Operations |
892.00 M |
1.52 B |
1.26 B |
1.63 B |
810.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
42.00 M |
323.00 M |
-356.00 M |
173.00 M |
-23.00 M |
| Incline (Decline) in Receivables |
-72.00 M |
64.00 M |
-24.00 M |
-317.00 M |
-74.00 M |
| Incline (Decline) in Inventories |
-30.00 M |
-53.00 M |
-77.00 M |
-57.00 M |
-21.00 M |
| Incline (Decline) in Accounts Payable |
45.00 M |
-1.00 M |
-162.00 M |
364.00 M |
96.00 M |
| Incline (Decline) in Income Taxes Payable |
125.00 M |
234.00 M |
-45.00 M |
— |
— |
| Incline (Decline) in Other Accruals |
-2.00 M |
-11.00 M |
-49.00 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-26.00 M |
79.00 M |
-48.00 M |
185.00 M |
-13.00 M |
| Net Cash Flow/Operating Activities |
934.00 M |
1.84 B |
903.00 M |
1.80 B |
787.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
249.00 M |
220.00 M |
| Net Assets from Acquisitions |
261.00 M |
15.79 B |
211.00 M |
911.00 M |
296.00 M |
| Incline (Decline) in Inventories |
123.00 M |
98.00 M |
264.00 M |
683.00 M |
235.00 M |
| Decrease in Investments |
243.00 M |
192.00 M |
246.00 M |
495.00 M |
67.00 M |
| Disposal of Fixed Assets |
30.00 M |
6.73 B |
19.00 M |
0.00 |
1.00 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
474.00 M |
9.31 B |
551.00 M |
1.62 B |
871.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
72.00 M |
1.54 B |
94.00 M |
225.00 M |
260.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
734.00 M |
360.00 M |
570.00 M |
| Long Term Borrowings |
0.00 |
8.54 B |
739.00 M |
1.32 B |
917.00 M |
| Incline or Decline in Short Term Borrowings |
246.00 M |
-146.00 M |
-131.00 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.00 B |
1.51 B |
921.00 M |
740.00 M |
124.00 M |
| Cash Dividends Paid Total |
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 |
2.00 M |
7.00 M |
0.00 |
4.00 M |
1.00 M |
| Other Uses - Financing |
2.00 M |
6.00 M |
-1.00 M |
-3.00 M |
4.00 M |
| Net Cash Flow - Financing |
-680.00 M |
8.44 B |
-954.00 M |
439.00 M |
487.00 M |
| Effect of Exchange rate on Cash |
4.00 M |
7.00 M |
-5.00 M |
4.00 M |
8.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |