| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
13.67 B |
8.79 B |
7.71 B |
6.27 B |
5.84 B |
| Depreciation & Depletion |
13.13 B |
8.36 B |
7.71 B |
6.27 B |
5.84 B |
| Amortization of Intangible Assets |
535.55 M |
431.31 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
294.51 M |
241.60 M |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
294.51 M |
241.60 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-495.53 M |
-1.06 B |
79.17 M |
887.15 M |
1.18 B |
| Funds from Operations |
31.47 B |
28.20 B |
26.57 B |
24.23 B |
20.02 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.24 B |
-1.13 B |
-1.41 B |
777.14 M |
-2.81 B |
| Incline (Decline) in Receivables |
-3.87 B |
-2.18 B |
-391.43 M |
20.17 M |
-748.36 M |
| Incline (Decline) in Inventories |
-1.56 B |
-1.59 B |
-1.69 B |
-1.94 B |
-2.11 B |
| Incline (Decline) in Accounts Payable |
-821.31 M |
2.63 B |
671.78 M |
2.70 B |
48.08 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
— |
— |
— |
— |
| Net Cash Flow/Operating Activities |
25.22 B |
27.07 B |
25.16 B |
25.00 B |
17.21 B |
| Additions to Other Assets |
564.73 M |
332.52 M |
385.02 M |
334.05 M |
97.97 M |
| Net Assets from Acquisitions |
966.94 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
526.16 M |
2.65 B |
2.84 B |
435.02 M |
2.15 B |
| Decrease in Investments |
17.19 M |
1.25 B |
51.14 M |
4.35 B |
934.87 M |
| Disposal of Fixed Assets |
140.14 M |
133.75 M |
43.48 M |
109.76 M |
105.46 M |
| Other Uses - Investing |
-1.52 B |
136.52 M |
655.82 M |
397.37 M |
-120.08 M |
| Other Sources - Investing |
1.55 B |
0.00 |
251,320.00 |
9.66 M |
120.08 M |
| Net Cash Flow - Investing |
31.50 B |
24.49 B |
20.17 B |
11.28 B |
12.45 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
8.74 B |
2.41 B |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
646.07 M |
2.73 B |
1.78 B |
1.90 B |
2.23 B |
| Incline or Decline in Short Term Borrowings |
9.96 B |
503.20 M |
230.46 M |
-306.80 M |
513.52 M |
| Reduction in Long Term Debt |
2.05 B |
3.17 B |
2.21 B |
2.35 B |
3.43 B |
| Cash Dividends Paid Total |
7.75 B |
8.51 B |
8.62 B |
6.56 B |
4.15 B |
| Common Dividends (Cash) |
7.75 B |
8.51 B |
8.62 B |
6.56 B |
4.15 B |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.27 B |
177.93 M |
187.48 M |
55.49 M |
316.01 M |
| Other Uses - Financing |
327.66 M |
-633.25 M |
-200.05 M |
-301.54 M |
48.80 M |
| Net Cash Flow - Financing |
1.13 B |
-349.27 M |
-9.01 B |
-5.21 B |
-4.78 B |
| Effect of Exchange rate on Cash |
-16.18 M |
5.28 M |
-32.42 M |
-55.98 M |
29.72 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |