| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.19 B |
1.53 B |
1.74 B |
1.54 B |
1.43 B |
| Depreciation & Depletion |
1.10 B |
1.42 B |
1.63 B |
1.41 B |
1.37 B |
| Amortization of Intangible Assets |
95.00 M |
115.00 M |
106.00 M |
130.00 M |
62.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
342.00 M |
-3.22 B |
183.00 M |
315.00 M |
-50.00 M |
| Funds from Operations |
3.64 B |
-267.00 M |
3.81 B |
2.95 B |
3.20 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-977.00 M |
21.00 M |
193.00 M |
-327.00 M |
-431.00 M |
| Incline (Decline) in Receivables |
-222.00 M |
294.00 M |
684.00 M |
-791.00 M |
-288.00 M |
| Incline (Decline) in Inventories |
-116.00 M |
52.00 M |
3.00 M |
-220.00 M |
-30.00 M |
| Incline (Decline) in Accounts Payable |
-268.00 M |
-190.00 M |
-526.00 M |
686.00 M |
27.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-177.00 M |
159.00 M |
92.00 M |
147.00 M |
-9.00 M |
| Incline (Decline) in Other Assets or Liabilties |
-194.00 M |
-294.00 M |
-60.00 M |
-149.00 M |
-131.00 M |
| Net Cash Flow/Operating Activities |
2.66 B |
-246.00 M |
4.00 B |
2.62 B |
2.77 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
21.00 M |
0.00 |
91.00 M |
877.00 M |
0.00 |
| Incline (Decline) in Inventories |
1.73 B |
1.36 B |
1.20 B |
854.00 M |
490.00 M |
| Decrease in Investments |
1.44 B |
1.32 B |
1.26 B |
771.00 M |
466.00 M |
| Disposal of Fixed Assets |
0.00 |
13.89 B |
393.00 M |
595.00 M |
729.00 M |
| Other Uses - Investing |
-375.00 M |
-315.00 M |
-192.00 M |
-363.00 M |
-830.00 M |
| Other Sources - Investing |
375.00 M |
350.00 M |
192.00 M |
363.00 M |
962.00 M |
| Net Cash Flow - Investing |
3.49 B |
-10.19 B |
3.49 B |
3.36 B |
1.22 B |
| Proceeds from Stock Options |
0.00 |
223.00 M |
112.00 M |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
240.00 M |
226.00 M |
479.00 M |
664.00 M |
616.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
5.77 B |
540.00 M |
276.00 M |
0.00 |
| Long Term Borrowings |
3.29 B |
2.68 B |
2.45 B |
2.30 B |
877.00 M |
| Incline or Decline in Short Term Borrowings |
273.00 M |
-1.02 B |
413.00 M |
1.04 B |
-879.00 M |
| Reduction in Long Term Debt |
2.25 B |
5.01 B |
2.33 B |
2.24 B |
1.28 B |
| Cash Dividends Paid Total |
916.00 M |
931.00 M |
970.00 M |
923.00 M |
861.00 M |
| Common Dividends (Cash) |
916.00 M |
931.00 M |
970.00 M |
923.00 M |
861.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
24.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-18.00 M |
24.00 M |
-14.00 M |
-51.00 M |
-13.00 M |
| Net Cash Flow - Financing |
615.00 M |
-9.80 B |
-515.00 M |
522.00 M |
-1.32 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |