| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
7.78 B |
6.94 B |
6.45 B |
6.07 B |
5.70 B |
| Depreciation & Depletion |
7.49 B |
6.83 B |
6.45 B |
6.07 B |
5.70 B |
| Amortization of Intangible Assets |
297.75 M |
111.06 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
1.02 B |
1.35 B |
1.74 B |
2.32 B |
3.04 B |
| Deferred Income Taxes |
1.02 B |
1.35 B |
1.74 B |
2.32 B |
3.04 B |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.02 B |
-290.18 M |
-338.15 M |
-404.95 M |
-636.62 M |
| Funds from Operations |
10.83 B |
10.74 B |
10.39 B |
9.83 B |
9.08 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
256.43 M |
-741.28 M |
-991.58 M |
-1.48 B |
-1.10 B |
| Incline (Decline) in Receivables |
-207.89 M |
-259.18 M |
-102.79 M |
-427.19 M |
-252.59 M |
| Incline (Decline) in Inventories |
51.58 M |
72.54 M |
-64.21 M |
7.94 M |
58.71 M |
| Incline (Decline) in Accounts Payable |
541.04 M |
-397.02 M |
17.72 M |
-30.92 M |
6.64 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-128.29 M |
-157.62 M |
-842.30 M |
-1.03 B |
-910.23 M |
| Net Cash Flow/Operating Activities |
11.09 B |
10.00 B |
9.40 B |
8.36 B |
7.98 B |
| Additions to Other Assets |
17.34 M |
34.29 M |
10.30 M |
47.18 M |
0.00 |
| Net Assets from Acquisitions |
4.26 B |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
13.29 M |
9.50 M |
0.00 |
0.00 |
5.07 M |
| Decrease in Investments |
16.04 M |
5.54 M |
0.00 |
0.00 |
5.07 M |
| Disposal of Fixed Assets |
89.57 M |
47.75 M |
45.36 M |
67.47 M |
45.78 M |
| Other Uses - Investing |
25.28 M |
-20.71 M |
-21.74 M |
-2.81 M |
-19.09 M |
| Other Sources - Investing |
32.07 M |
49.99 M |
36.69 M |
38.50 M |
58.35 M |
| Net Cash Flow - Investing |
10.95 B |
6.15 B |
6.29 B |
6.34 B |
6.81 B |
| 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 |
1.53 B |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
18.64 B |
11.21 B |
11.97 B |
11.68 B |
9.32 B |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
16.13 B |
13.86 B |
13.87 B |
11.58 B |
9.80 B |
| Cash Dividends Paid Total |
890.95 M |
827.41 M |
789.52 M |
684.00 M |
631.06 M |
| Common Dividends (Cash) |
890.95 M |
827.41 M |
789.52 M |
684.00 M |
631.06 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
96.63 M |
0.00 |
23.07 M |
| Other Uses - Financing |
-808.45 M |
-577.59 M |
86.71 M |
-1.22 B |
-1.51 B |
| Net Cash Flow - Financing |
806.86 M |
-4.06 B |
-2.60 B |
-1.81 B |
-1.08 B |
| Effect of Exchange rate on Cash |
-11.99 M |
-13.72 M |
-37.45 M |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |