| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.89 B |
1.49 B |
1.32 B |
1.19 B |
1.23 B |
| Depreciation & Depletion |
1.89 B |
1.49 B |
1.32 B |
1.19 B |
1.23 B |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
235.61 M |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
235.61 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
884.00 M |
-857.98 M |
-862.74 M |
-520.26 M |
-735.19 M |
| Funds from Operations |
2.55 B |
1.84 B |
2.12 B |
2.25 B |
1.43 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
200.96 M |
99.28 M |
146.34 M |
65.28 M |
| Funds from/for Other Operating Activities |
288.64 M |
-453.80 M |
-715.52 M |
-146.53 M |
-154.01 M |
| Incline (Decline) in Receivables |
87.14 M |
-209.69 M |
-453.12 M |
-1.88 B |
— |
| Incline (Decline) in Inventories |
93.04 M |
-173.32 M |
-737.01 M |
-498.04 M |
-204.60 M |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-86.63 M |
-40.58 M |
313.98 M |
24.24 M |
77.10 M |
| Incline (Decline) in Other Assets or Liabilties |
195.09 M |
-30.21 M |
160.63 M |
327.27 M |
-26.51 M |
| Net Cash Flow/Operating Activities |
2.84 B |
1.59 B |
1.50 B |
2.25 B |
1.34 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
7.50 M |
134.54 M |
165.34 M |
341.77 M |
116.81 M |
| Incline (Decline) in Inventories |
3.91 B |
6.33 B |
2.89 B |
1.98 B |
2.73 B |
| Decrease in Investments |
4.08 B |
4.10 B |
1.94 B |
2.17 B |
2.20 B |
| Disposal of Fixed Assets |
1.74 B |
2.07 B |
1.45 B |
1.23 B |
723.54 M |
| Other Uses - Investing |
-8.50 B |
-2.85 B |
-2.06 B |
-2.11 B |
-5.00 B |
| Other Sources - Investing |
19.27 B |
23.12 B |
20.95 B |
18.25 B |
19.73 B |
| Net Cash Flow - Investing |
-1.71 B |
7.41 B |
6.88 B |
7.03 B |
3.81 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
2.16 M |
17.48 M |
38.75 M |
52.58 M |
19.17 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
292.06 M |
271.82 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
20.85 B |
24.55 B |
19.14 B |
18.50 B |
18.06 B |
| Incline or Decline in Short Term Borrowings |
-2.27 B |
-425.59 M |
-1.04 B |
2.96 B |
-366.38 M |
| Reduction in Long Term Debt |
23.36 B |
16.98 B |
14.20 B |
14.94 B |
15.55 B |
| Cash Dividends Paid Total |
234.58 M |
104.87 M |
69.43 M |
30.76 M |
19.55 M |
| Common Dividends (Cash) |
234.58 M |
104.87 M |
69.43 M |
30.76 M |
19.55 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.97 B |
221.61 M |
812.53 M |
171.93 M |
416.69 M |
| Other Uses - Financing |
1.97 B |
221.61 M |
812.53 M |
171.93 M |
416.69 M |
| Net Cash Flow - Financing |
-3.34 B |
7.01 B |
4.68 B |
6.71 B |
2.56 B |
| Effect of Exchange rate on Cash |
-60.43 M |
-48.00 M |
3.80 M |
11.46 M |
3.17 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |