| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
400.00 M |
402.00 M |
376.00 M |
342.00 M |
636.00 M |
| Depreciation & Depletion |
400.00 M |
402.00 M |
376.00 M |
342.00 M |
248.00 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
— |
— |
— |
— |
— |
| Funds from Operations |
-469.00 M |
1.05 B |
1.64 B |
1.27 B |
1.74 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
249.00 M |
-1.24 B |
-639.00 M |
573.00 M |
-111.00 M |
| Incline (Decline) in Receivables |
— |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
— |
— |
— |
— |
— |
| Net Cash Flow/Operating Activities |
-220.00 M |
-195.00 M |
1.00 B |
2.17 B |
1.63 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
157.00 M |
80.00 M |
34.00 M |
219.00 M |
1.73 B |
| Incline (Decline) in Inventories |
6.76 B |
5.66 B |
5.19 B |
4.39 B |
2.77 B |
| Decrease in Investments |
2.84 B |
5.24 B |
4.97 B |
4.45 B |
2.70 B |
| Disposal of Fixed Assets |
200.00 M |
339.00 M |
39.00 M |
79.00 M |
82.00 M |
| Other Uses - Investing |
0.00 |
0.00 |
-2.52 B |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
2.52 B |
0.00 |
0.00 |
| Net Cash Flow - Investing |
6.47 B |
5.81 B |
-121.00 M |
3.64 B |
5.80 B |
| Proceeds from Stock Options |
87.00 M |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
4.11 B |
112.00 M |
244.00 M |
129.00 M |
160.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
595.00 M |
644.00 M |
229.00 M |
512.00 M |
303.00 M |
| Long Term Borrowings |
6.46 B |
654.00 M |
3.02 B |
3.05 B |
3.69 B |
| Incline or Decline in Short Term Borrowings |
-543.00 M |
5.54 B |
-1.78 B |
1.96 B |
-1.06 B |
| Reduction in Long Term Debt |
3.88 B |
3.58 B |
2.64 B |
3.19 B |
4.28 B |
| Cash Dividends Paid Total |
445.00 M |
570.00 M |
557.00 M |
531.00 M |
508.00 M |
| Common Dividends (Cash) |
445.00 M |
570.00 M |
557.00 M |
531.00 M |
508.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
13.00 M |
28.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
-2.00 M |
13.00 M |
28.00 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
6.14 B |
5.56 B |
-1.97 B |
2.13 B |
3.92 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |