| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.83 B |
1.89 B |
2.22 B |
1.88 B |
2.04 B |
| Depreciation & Depletion |
1.83 B |
1.89 B |
2.22 B |
1.88 B |
2.04 B |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
708.00 M |
— |
— |
— |
— |
| Deferred Income Taxes |
708.00 M |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
30.00 M |
-557.00 M |
-1.38 B |
-2.50 B |
50.00 M |
| Funds from Operations |
3.71 B |
3.50 B |
2.95 B |
2.19 B |
4.21 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-383.00 M |
-292.00 M |
795.00 M |
627.00 M |
-38.00 M |
| Incline (Decline) in Receivables |
189.00 M |
-240.00 M |
844.00 M |
-249.00 M |
-231.00 M |
| Incline (Decline) in Inventories |
-209.00 M |
-36.00 M |
-24.00 M |
-80.00 M |
-48.00 M |
| Incline (Decline) in Accounts Payable |
-136.00 M |
-172.00 M |
-1.52 B |
117.00 M |
-5.00 M |
| Incline (Decline) in Income Taxes Payable |
-134.00 M |
-69.00 M |
53.00 M |
188.00 M |
-168.00 M |
| Incline (Decline) in Other Accruals |
47.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
-274.00 M |
290.00 M |
1.57 B |
786.00 M |
58.00 M |
| Net Cash Flow/Operating Activities |
3.33 B |
3.21 B |
3.75 B |
2.82 B |
4.17 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
389.00 M |
66.00 M |
284.00 M |
294.00 M |
0.00 |
| Incline (Decline) in Inventories |
7.50 B |
23.73 B |
33.52 B |
40.36 B |
65.98 B |
| Decrease in Investments |
7.45 B |
24.61 B |
32.60 B |
40.13 B |
67.32 B |
| Disposal of Fixed Assets |
0.00 |
0.00 |
147.00 M |
0.00 |
0.00 |
| Other Uses - Investing |
-210.00 M |
-157.00 M |
-3.10 B |
-2.73 B |
-59.00 M |
| Other Sources - Investing |
311.00 M |
274.00 M |
3.51 B |
3.13 B |
59.00 M |
| Net Cash Flow - Investing |
4.61 B |
2.15 B |
1.35 B |
123.00 M |
754.00 M |
| Proceeds from Stock Options |
133.00 M |
50.00 M |
127.00 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
41.00 M |
1.70 B |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
512.00 M |
1.07 B |
176.00 M |
| Long Term Borrowings |
4.79 B |
823.00 M |
2.37 B |
543.00 M |
153.00 M |
| Incline or Decline in Short Term Borrowings |
-73.00 M |
615.00 M |
-414.00 M |
165.00 M |
-67.00 M |
| Reduction in Long Term Debt |
2.13 B |
1.36 B |
2.10 B |
1.35 B |
3.65 B |
| Cash Dividends Paid Total |
1.14 B |
1.09 B |
1.49 B |
1.10 B |
1.06 B |
| Common Dividends (Cash) |
1.14 B |
1.09 B |
1.49 B |
1.10 B |
1.06 B |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
12.00 M |
79.00 M |
359.00 M |
913.00 M |
1.30 B |
| Other Uses - Financing |
10.00 M |
-368.00 M |
55.00 M |
52.00 M |
-181.00 M |
| Net Cash Flow - Financing |
1.59 B |
-1.33 B |
-1.96 B |
-2.72 B |
-3.28 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |