| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.89 B |
6.25 B |
3.40 B |
3.22 B |
3.04 B |
| Depreciation & Depletion |
6.76 B |
6.20 B |
2.85 B |
2.49 B |
2.30 B |
| Amortization of Intangible Assets |
128.14 M |
47.62 M |
549.80 M |
726.98 M |
739.38 M |
| Deferred Income Taxes and Investment Tax credity |
496.55 M |
718.23 M |
289.53 M |
414.91 M |
463.93 M |
| Deferred Income Taxes |
496.55 M |
718.23 M |
289.53 M |
414.91 M |
463.93 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
800.36 M |
-632.72 M |
196.47 M |
195.01 M |
-242.12 M |
| Funds from Operations |
8.86 B |
9.21 B |
4.42 B |
4.01 B |
3.81 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-582.07 M |
-439.49 M |
119.63 M |
-249.21 M |
-936.92 M |
| Incline (Decline) in Receivables |
-241.12 M |
-316.03 M |
-98.79 M |
-99.69 M |
-233.18 M |
| Incline (Decline) in Inventories |
-15.75 M |
2.11 M |
-26.95 M |
123.06 M |
-113.54 M |
| Incline (Decline) in Accounts Payable |
-542.19 M |
-203.52 M |
620.36 M |
180.71 M |
144.85 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
288.88 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
216.99 M |
77.95 M |
-375.00 M |
-453.29 M |
-735.05 M |
| Net Cash Flow/Operating Activities |
8.28 B |
8.77 B |
4.54 B |
3.77 B |
2.88 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
849.48 M |
414.03 M |
0.00 |
0.00 |
-3.10 M |
| Incline (Decline) in Inventories |
0.00 |
57.24 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
71.80 M |
0.00 |
0.00 |
46.39 M |
0.00 |
| Disposal of Fixed Assets |
36.41 M |
19.13 M |
7.47 M |
11.23 M |
60.88 M |
| Other Uses - Investing |
-4.03 B |
-87.45 M |
82.52 M |
70.50 M |
39.52 M |
| Other Sources - Investing |
4.26 B |
405.99 M |
10.89 M |
0.00 |
30.29 M |
| Net Cash Flow - Investing |
3.61 B |
5.88 B |
2.21 B |
2.05 B |
2.29 B |
| Proceeds from Stock Options |
65.01 M |
70.17 M |
67.27 M |
6.68 M |
7.75 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.14 B |
897.97 M |
1.17 B |
708.77 M |
1.34 B |
| Incline or Decline in Short Term Borrowings |
-1.60 B |
-2.08 B |
-1.20 B |
258.97 M |
-247.25 M |
| Reduction in Long Term Debt |
3.78 B |
1.89 B |
1.35 B |
2.44 B |
2.08 B |
| Cash Dividends Paid Total |
878.66 M |
776.23 M |
173.93 M |
153.63 M |
151.74 M |
| Common Dividends (Cash) |
878.66 M |
776.23 M |
173.93 M |
153.63 M |
151.74 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-14.59 M |
-155.64 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-5.07 B |
-3.93 B |
-1.48 B |
-1.62 B |
-1.14 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |