| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
886.00 M |
891.00 M |
879.00 M |
879.00 M |
813.00 M |
| Depreciation & Depletion |
873.00 M |
884.00 M |
869.00 M |
868.00 M |
804.00 M |
| Amortization of Intangible Assets |
13.00 M |
7.00 M |
10.00 M |
11.00 M |
9.00 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
194.00 M |
425.00 M |
-34.00 M |
602.00 M |
-51.00 M |
| Funds from Operations |
3.23 B |
4.21 B |
3.34 B |
4.19 B |
4.48 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
337.00 M |
-488.00 M |
123.00 M |
-179.00 M |
-363.00 M |
| Incline (Decline) in Receivables |
-268.00 M |
-200.00 M |
65.00 M |
23.00 M |
-45.00 M |
| Incline (Decline) in Inventories |
-191.00 M |
-149.00 M |
-42.00 M |
-65.00 M |
197.00 M |
| Incline (Decline) in Accounts Payable |
241.00 M |
256.00 M |
74.00 M |
152.00 M |
-116.00 M |
| Incline (Decline) in Income Taxes Payable |
124.00 M |
-105.00 M |
-33.00 M |
-251.00 M |
-125.00 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
431.00 M |
-290.00 M |
59.00 M |
-38.00 M |
-274.00 M |
| Net Cash Flow/Operating Activities |
3.57 B |
3.72 B |
3.46 B |
4.01 B |
4.12 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
137.00 M |
98.00 M |
| Incline (Decline) in Inventories |
7.44 B |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
216.00 M |
946.00 M |
1.67 B |
18.00 M |
96.00 M |
| Other Uses - Investing |
-46.00 M |
-107.00 M |
-28.00 M |
-69.00 M |
-38.00 M |
| Other Sources - Investing |
46.00 M |
107.00 M |
28.00 M |
69.00 M |
38.00 M |
| Net Cash Flow - Investing |
8.42 B |
116.00 M |
-525.00 M |
1.06 B |
1.05 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
3.71 B |
1.25 B |
1.18 B |
688.00 M |
372.00 M |
| Long Term Borrowings |
6.50 B |
69.00 M |
69.00 M |
832.00 M |
1.58 B |
| Incline or Decline in Short Term Borrowings |
5.65 B |
343.00 M |
-1.00 B |
-635.00 M |
-1.94 B |
| Reduction in Long Term Debt |
1.47 B |
1.32 B |
775.00 M |
842.00 M |
1.02 B |
| Cash Dividends Paid Total |
1.64 B |
1.56 B |
1.44 B |
1.28 B |
1.09 B |
| Common Dividends (Cash) |
1.64 B |
1.56 B |
1.44 B |
1.28 B |
1.09 B |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
-149.00 M |
62.00 M |
372.00 M |
0.00 |
52.00 M |
| Other Uses - Financing |
-205.00 M |
8.00 M |
372.00 M |
-605.00 M |
52.00 M |
| Net Cash Flow - Financing |
5.12 B |
-3.72 B |
-3.95 B |
-3.22 B |
-2.79 B |
| Effect of Exchange rate on Cash |
52.00 M |
39.00 M |
-4.00 M |
34.00 M |
15.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |