| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.89 B |
5.61 B |
4.56 B |
3.39 B |
2.37 B |
| Depreciation & Depletion |
6.47 B |
5.56 B |
4.54 B |
3.35 B |
2.36 B |
| Amortization of Intangible Assets |
421.66 M |
50.89 M |
20.00 M |
38.20 M |
5.12 M |
| Deferred Income Taxes and Investment Tax credity |
563.60 M |
781.46 M |
193.62 M |
206.71 M |
189.07 M |
| Deferred Income Taxes |
563.60 M |
781.46 M |
193.62 M |
206.71 M |
189.07 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.93 B |
4.77 B |
3.74 B |
2.60 B |
2.20 B |
| Funds from Operations |
31.81 B |
21.81 B |
20.63 B |
16.26 B |
10.71 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.91 B |
5.82 M |
-197.66 M |
-820.57 M |
-2.71 B |
| Incline (Decline) in Receivables |
-123.39 M |
502.06 M |
243.08 M |
-728.86 M |
-1.54 B |
| Incline (Decline) in Inventories |
-785.66 M |
-743.17 M |
-1.08 B |
179.06 M |
-1.42 B |
| Incline (Decline) in Accounts Payable |
360.49 M |
805.45 M |
1.14 B |
-202.06 M |
-87.65 M |
| Incline (Decline) in Income Taxes Payable |
-2.03 B |
198.86 M |
-811.47 M |
516.73 M |
179.64 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.34 B |
-757.38 M |
308.01 M |
-585.43 M |
163.71 M |
| Net Cash Flow/Operating Activities |
27.90 B |
21.81 B |
20.43 B |
15.44 B |
8.00 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 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
856.06 M |
2.03 B |
504.29 M |
579.17 M |
365.54 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
29.83 B |
23.55 B |
15.32 B |
9.66 B |
7.85 B |
| Proceeds from Stock Options |
— |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
— |
— |
— |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
— |
— |
— |
— |
— |
| Long Term Borrowings |
6.58 B |
0.00 |
44.81 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
0.00 |
2.05 B |
0.00 |
2.34 B |
881.99 M |
| Cash Dividends Paid Total |
3.45 B |
3.88 B |
3.12 B |
2.01 B |
1.88 B |
| Common Dividends (Cash) |
3.45 B |
3.88 B |
3.12 B |
2.01 B |
1.88 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 |
3.13 B |
-5.94 B |
-3.07 B |
-4.35 B |
-2.76 B |
| Effect of Exchange rate on Cash |
370.87 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |