| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.38 B |
1.66 B |
901.56 M |
881.46 M |
1.08 B |
| Depreciation & Depletion |
1.06 B |
798.80 M |
621.72 M |
590.53 M |
574.72 M |
| Amortization of Intangible Assets |
1.31 B |
865.02 M |
279.84 M |
290.93 M |
509.76 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
211.61 M |
-1.55 B |
320.36 M |
226.55 M |
79.96 M |
| Funds from Operations |
8.45 B |
10.06 B |
6.67 B |
5.58 B |
5.15 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.74 B |
834.67 M |
-1.00 B |
-453.11 M |
301.11 M |
| Incline (Decline) in Receivables |
-784.72 M |
-2.96 B |
-2.24 B |
-1.11 B |
464.78 M |
| Incline (Decline) in Inventories |
471.71 M |
-338.01 M |
106.36 M |
-372.64 M |
-241.13 M |
| Incline (Decline) in Accounts Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-3.43 B |
4.13 B |
1.13 B |
1.03 B |
77.46 M |
| Net Cash Flow/Operating Activities |
4.71 B |
10.89 B |
5.67 B |
5.13 B |
5.45 B |
| Additions to Other Assets |
192.51 M |
216.60 M |
160.81 M |
189.41 M |
126.19 M |
| Net Assets from Acquisitions |
8.76 B |
0.00 |
654.64 M |
113.90 M |
0.00 |
| Incline (Decline) in Inventories |
1.20 B |
6.83 B |
4.21 B |
9.14 B |
13.51 B |
| Decrease in Investments |
6.87 B |
6.88 B |
6.43 B |
11.97 B |
13.33 B |
| Disposal of Fixed Assets |
139.60 M |
448.38 M |
36.72 M |
330.55 M |
8.75 M |
| Other Uses - Investing |
-166.05 M |
292.48 M |
-654.64 M |
-173.32 M |
-544.74 M |
| Other Sources - Investing |
189.57 M |
231.78 M |
672.37 M |
242.65 M |
544.74 M |
| Net Cash Flow - Investing |
4.28 B |
996.09 M |
-1.27 B |
-2.28 B |
438.54 M |
| Proceeds from Stock Options |
77.88 M |
1.36 B |
58.25 M |
2.48 M |
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 |
4.59 B |
5.27 B |
4.27 B |
5.27 B |
3.31 B |
| Long Term Borrowings |
1.05 B |
158.66 M |
70.91 M |
6.19 M |
1.25 M |
| Incline or Decline in Short Term Borrowings |
4.25 B |
911.93 M |
-173.47 M |
262.46 M |
-318.60 M |
| Reduction in Long Term Debt |
49.96 M |
22.07 M |
8.86 M |
0.00 |
3.75 M |
| Cash Dividends Paid Total |
3.01 B |
2.43 B |
1.97 B |
1.90 B |
1.77 B |
| Common Dividends (Cash) |
3.01 B |
2.43 B |
1.97 B |
1.90 B |
1.77 B |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-2.27 B |
-5.29 B |
-6.29 B |
-6.90 B |
-5.39 B |
| Effect of Exchange rate on Cash |
-72.01 M |
-20.69 M |
-64.58 M |
226.55 M |
-28.74 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |