| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.88 B |
1.62 B |
1.18 B |
1.07 B |
844.81 M |
| Depreciation & Depletion |
1.88 B |
1.36 B |
1.05 B |
920.11 M |
590.97 M |
| Amortization of Intangible Assets |
255.40 M |
135.74 M |
147.88 M |
253.84 M |
259.50 M |
| Deferred Income Taxes and Investment Tax credity |
296.82 M |
99.36 M |
153.43 M |
194.42 M |
119.46 M |
| Deferred Income Taxes |
296.82 M |
99.36 M |
153.43 M |
194.42 M |
119.46 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
621.00 M |
51.72 M |
125.74 M |
168.06 M |
161.44 M |
| Funds from Operations |
2.71 B |
4.02 B |
3.77 B |
3.38 B |
2.41 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
112.08 M |
156.81 M |
277.82 M |
-32.62 M |
-209.76 M |
| Incline (Decline) in Receivables |
339.04 M |
298.33 M |
295.72 M |
-42.57 M |
35.66 M |
| Incline (Decline) in Inventories |
-15.33 M |
-108.47 M |
-88.29 M |
145.21 M |
-13.37 M |
| Incline (Decline) in Accounts Payable |
-259.87 M |
-33.05 M |
253.40 M |
177.37 M |
13.86 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
48.24 M |
0.00 |
-183.01 M |
-312.63 M |
-245.91 M |
| Net Cash Flow/Operating Activities |
2.82 B |
4.18 B |
4.05 B |
3.34 B |
2.20 B |
| Additions to Other Assets |
178.09 M |
128.89 M |
222.47 M |
79.44 M |
198.20 M |
| Net Assets from Acquisitions |
0.00 |
13.53 B |
7.25 M |
34.09 M |
145.79 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
4.34 B |
774.47 M |
| Decrease in Investments |
257.53 M |
0.00 |
250.28 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
977.89 M |
0.00 |
0.00 |
560.58 M |
62.74 M |
| Other Uses - Investing |
203.06 M |
1.35 B |
689.82 M |
-663.41 M |
188.53 M |
| Other Sources - Investing |
52.84 M |
0.00 |
0.00 |
947.01 M |
137.24 M |
| Net Cash Flow - Investing |
1.06 B |
17.01 B |
2.03 B |
3.92 B |
1.47 B |
| Proceeds from Stock Options |
0.00 |
458,900.00 |
1.66 M |
5.94 M |
3.97 M |
| Other Proceeds from Sale/Issues of Stock |
612.61 M |
600.23 M |
690.46 M |
418.04 M |
367.67 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
69.96 M |
678.52 M |
468.06 M |
— |
| Long Term Borrowings |
0.00 |
10.44 B |
1.37 B |
774.47 M |
112.19 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
496.93 M |
2.64 B |
1.13 B |
282.56 M |
31.80 M |
| Cash Dividends Paid Total |
632.00 M |
607.46 M |
526.82 M |
448.17 M |
382.05 M |
| Common Dividends (Cash) |
632.00 M |
607.46 M |
526.82 M |
448.17 M |
382.05 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
171.05 M |
1.55 B |
1.39 B |
325.55 M |
314.73 M |
| Other Uses - Financing |
-979.97 M |
1.50 B |
1.39 B |
-513.31 M |
-254.55 M |
| Net Cash Flow - Financing |
-1.50 B |
11.93 B |
-1.09 B |
823.46 M |
-692.83 M |
| Effect of Exchange rate on Cash |
183.05 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |