| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.15 B |
2.00 B |
1.47 B |
935.96 M |
615.87 M |
| Depreciation & Depletion |
2.15 B |
1.97 B |
1.45 B |
935.96 M |
605.59 M |
| Amortization of Intangible Assets |
26.00 M |
20.63 M |
10.28 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
49.00 M |
42.00 M |
29.71 M |
22.58 M |
17.01 M |
| Deferred Income Taxes |
49.00 M |
42.00 M |
29.71 M |
22.58 M |
17.01 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.27 B |
324.00 M |
-680.03 M |
-3.43 M |
-1.75 M |
| Funds from Operations |
5.18 B |
4.61 B |
4.05 B |
2.43 B |
1.42 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
58.00 M |
325.00 M |
798.36 M |
-18.84 M |
29.75 M |
| Incline (Decline) in Receivables |
-78.00 M |
-192.00 M |
-21.63 M |
-204.86 M |
-152.59 M |
| Incline (Decline) in Inventories |
56.00 M |
-65.00 M |
-126.54 M |
-66.98 M |
-9.48 M |
| Incline (Decline) in Accounts Payable |
76.00 M |
456.00 M |
1.02 B |
92.22 M |
97.64 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
4.00 M |
126.00 M |
-74.16 M |
160.78 M |
94.19 M |
| Net Cash Flow/Operating Activities |
5.24 B |
4.93 B |
4.84 B |
2.41 B |
1.45 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
2.96 B |
4.01 B |
3.93 B |
1.91 B |
| Incline (Decline) in Inventories |
74.00 M |
8.00 M |
554.59 M |
135.01 M |
36.96 M |
| Decrease in Investments |
1.58 B |
1.21 B |
158.89 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
219.00 M |
593.00 M |
245.64 M |
30.19 M |
12.91 M |
| Other Uses - Investing |
-6.08 B |
15.00 M |
21.56 M |
35.00 M |
16.26 M |
| Other Sources - Investing |
6.09 B |
139,000.00 |
0.00 |
0.00 |
9,000.00 |
| Net Cash Flow - Investing |
9.84 B |
7.92 B |
8.94 B |
6.92 B |
3.38 B |
| Proceeds from Stock Options |
9.00 M |
15.00 M |
73.17 M |
21.61 M |
11.99 M |
| Other Proceeds from Sale/Issues of Stock |
2.52 B |
-24.00 M |
2.30 B |
2.32 B |
929.12 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
5.00 M |
86.18 M |
4.00 M |
0.00 |
2.11 M |
| Long Term Borrowings |
15.43 B |
9.54 B |
10.12 B |
8.61 B |
3.33 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
11.62 B |
6.16 B |
8.26 B |
6.33 B |
2.37 B |
| Cash Dividends Paid Total |
183.00 M |
210.00 M |
175.43 M |
92.01 M |
79.81 M |
| Common Dividends (Cash) |
148.00 M |
115.00 M |
87.01 M |
60.53 M |
38.90 M |
| Preferred Dividends (Cash) |
35.00 M |
95.00 M |
88.42 M |
31.48 M |
40.91 M |
| Other Sources - Financing |
373.00 M |
-78.00 M |
157.57 M |
61.17 M |
88.35 M |
| Other Uses - Financing |
206.00 M |
-172.00 M |
65.15 M |
44.86 M |
77.40 M |
| Net Cash Flow - Financing |
6.36 B |
2.99 B |
4.04 B |
4.57 B |
1.90 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |