| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
583.00 M |
527.00 M |
504.00 M |
509.00 M |
518.00 M |
| Depreciation & Depletion |
583.00 M |
527.00 M |
504.00 M |
509.00 M |
518.00 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-967.00 M |
-23.00 M |
-1.47 B |
1.14 B |
801.00 M |
| Funds from Operations |
3.00 B |
3.53 B |
1.16 B |
498.00 M |
421.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-278.00 M |
123.00 M |
-459.00 M |
430.00 M |
-1.20 B |
| Incline (Decline) in Receivables |
-355.00 M |
19.00 M |
-96.00 M |
13.00 M |
-1.62 B |
| Incline (Decline) in Inventories |
-218.00 M |
-308.00 M |
-152.00 M |
-33.00 M |
7.00 M |
| Incline (Decline) in Accounts Payable |
77.00 M |
-91.00 M |
-317.00 M |
439.00 M |
676.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
121.00 M |
184.00 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
218.00 M |
382.00 M |
-78.00 M |
11.00 M |
-257.00 M |
| Net Cash Flow/Operating Activities |
2.73 B |
3.66 B |
701.00 M |
928.00 M |
-775.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
— |
— |
— |
| Net Assets from Acquisitions |
563.00 M |
27.00 M |
108.00 M |
25.00 M |
0.00 |
| Incline (Decline) in Inventories |
332.00 M |
20.00 M |
180.00 M |
0.00 |
0.00 |
| Decrease in Investments |
10.00 M |
906.00 M |
22.00 M |
57.00 M |
62.00 M |
| Disposal of Fixed Assets |
273.00 M |
532.00 M |
431.00 M |
293.00 M |
331.00 M |
| Other Uses - Investing |
1.46 B |
30.00 M |
68.00 M |
-59.00 M |
69.00 M |
| Other Sources - Investing |
56.00 M |
0.00 |
1.00 M |
89.00 M |
0.00 |
| Net Cash Flow - Investing |
3.66 B |
426.00 M |
-510.00 M |
406.00 M |
196.00 M |
| Proceeds from Stock Options |
110.00 M |
159.00 M |
342.00 M |
63.00 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
508.00 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.37 B |
1.34 B |
12.00 M |
7.00 M |
0.00 |
| Long Term Borrowings |
0.00 |
8.00 M |
24.00 M |
496.00 M |
2.19 B |
| Incline or Decline in Short Term Borrowings |
9.00 M |
-16.00 M |
10.00 M |
-7.00 M |
-32.00 M |
| Reduction in Long Term Debt |
7.00 M |
349.00 M |
823.00 M |
20.00 M |
296.00 M |
| Cash Dividends Paid Total |
314.00 M |
306.00 M |
254.00 M |
221.00 M |
219.00 M |
| Common Dividends (Cash) |
314.00 M |
306.00 M |
254.00 M |
221.00 M |
219.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
29.00 M |
55.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
6.00 M |
55.00 M |
-7.00 M |
-21.00 M |
-9.00 M |
| Net Cash Flow - Financing |
-1.57 B |
-1.28 B |
-720.00 M |
283.00 M |
1.64 B |
| Effect of Exchange rate on Cash |
-27.00 M |
37.00 M |
-17.00 M |
8.00 M |
43.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |