| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
842.00 M |
748.00 M |
658.00 M |
527.00 M |
459.00 M |
| Depreciation & Depletion |
798.00 M |
720.00 M |
635.00 M |
509.00 M |
459.00 M |
| Amortization of Intangible Assets |
44.00 M |
28.00 M |
23.00 M |
18.00 M |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
369.00 M |
298.00 M |
-94.00 M |
474.00 M |
— |
| Funds from Operations |
8.11 B |
7.05 B |
6.94 B |
5.88 B |
4.58 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-171.00 M |
-1.46 B |
-700.00 M |
-717.00 M |
— |
| Incline (Decline) in Receivables |
12.00 M |
-867.00 M |
-88.00 M |
199.00 M |
— |
| Incline (Decline) in Inventories |
-914.00 M |
-1.26 B |
-1.08 B |
-441.00 M |
— |
| Incline (Decline) in Accounts Payable |
-90.00 M |
38.00 M |
-58.00 M |
136.00 M |
— |
| Incline (Decline) in Income Taxes Payable |
39.00 M |
219.00 M |
-1.00 M |
-27.00 M |
— |
| Incline (Decline) in Other Accruals |
857.00 M |
327.00 M |
494.00 M |
-237.00 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
-75.00 M |
85.00 M |
30.00 M |
-347.00 M |
— |
| Net Cash Flow/Operating Activities |
7.94 B |
5.59 B |
6.24 B |
5.16 B |
4.83 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
1.66 B |
1.52 B |
4.00 M |
4.93 B |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
87.00 M |
520.00 M |
0.00 |
— |
| Other Uses - Investing |
399.00 M |
82.00 M |
69.00 M |
-46.00 M |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
46.00 M |
— |
| Net Cash Flow - Investing |
3.16 B |
2.59 B |
439.00 M |
5.62 B |
852.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
118.00 M |
0.00 |
0.00 |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
5.26 B |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
11.89 B |
4.16 B |
0.00 |
3.79 B |
— |
| Incline or Decline in Short Term Borrowings |
-449.00 M |
2.39 B |
-292.00 M |
333.00 M |
— |
| Reduction in Long Term Debt |
5.74 B |
3.38 B |
2.19 B |
2.00 M |
— |
| Cash Dividends Paid Total |
5.08 B |
6.56 B |
2.78 B |
7.68 B |
— |
| Common Dividends (Cash) |
5.08 B |
6.56 B |
2.78 B |
7.68 B |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
664.00 M |
370.00 M |
104.00 M |
763.00 M |
— |
| Other Uses - Financing |
332.00 M |
25.00 M |
-151.00 M |
599.00 M |
— |
| Net Cash Flow - Financing |
-4.18 B |
-3.37 B |
-5.42 B |
-2.96 B |
-2.42 B |
| Effect of Exchange rate on Cash |
-566.00 M |
346.00 M |
87.00 M |
-359.00 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |