| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.54 B |
4.33 B |
3.92 B |
3.03 B |
2.96 B |
| Depreciation & Depletion |
4.54 B |
4.33 B |
3.92 B |
3.03 B |
2.96 B |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
194.99 M |
246.71 M |
162.27 M |
122.93 M |
135.68 M |
| Deferred Income Taxes |
194.99 M |
246.71 M |
162.27 M |
122.93 M |
135.68 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-1.34 B |
-798.80 M |
-400.13 M |
903.74 M |
-313.60 M |
| Funds from Operations |
7.18 B |
7.93 B |
7.47 B |
6.90 B |
5.66 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.74 B |
-802.94 M |
-582.47 M |
-990.40 M |
-1.02 B |
| Incline (Decline) in Receivables |
-1.02 B |
-127.86 M |
1.23 B |
— |
— |
| Incline (Decline) in Inventories |
-678.42 M |
11.42 M |
-12.36 M |
— |
— |
| Incline (Decline) in Accounts Payable |
184.91 M |
1.00 B |
-524.65 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
17.49 M |
3.42 M |
-26.61 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Cash Flow/Operating Activities |
8.93 B |
7.13 B |
6.89 B |
6.81 B |
4.64 B |
| Additions to Other Assets |
200.04 M |
197.53 M |
165.89 M |
103.70 M |
91.33 M |
| Net Assets from Acquisitions |
145.48 M |
460.79 M |
24.06 M |
311.98 M |
1.35 B |
| Incline (Decline) in Inventories |
842.03 M |
236.14 M |
447.50 M |
184.39 M |
— |
| Decrease in Investments |
33.80 M |
277.37 M |
127.86 M |
2.36 B |
— |
| Disposal of Fixed Assets |
1.50 B |
1.76 B |
652.11 M |
719.28 M |
326.09 M |
| Other Uses - Investing |
255.69 M |
642.90 M |
183.60 M |
190.65 M |
236.14 M |
| Other Sources - Investing |
0.00 |
— |
— |
— |
— |
| Net Cash Flow - Investing |
6.93 B |
5.65 B |
6.61 B |
3.88 B |
4.36 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
24.98 M |
— |
— |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
385.01 M |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
4.91 B |
35.87 M |
226.66 M |
3.09 B |
2.21 B |
| Incline or Decline in Short Term Borrowings |
-1.17 B |
422.39 M |
-3.39 B |
— |
— |
| Reduction in Long Term Debt |
4.26 B |
0.00 |
0.00 |
5.75 B |
3.74 B |
| Cash Dividends Paid Total |
2.36 B |
1.31 B |
1.04 B |
843.08 M |
668.43 M |
| Common Dividends (Cash) |
2.36 B |
1.31 B |
1.04 B |
843.08 M |
668.43 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
454.08 M |
122.79 M |
360.88 M |
80.47 M |
259.88 M |
| Other Uses - Financing |
454.08 M |
122.79 M |
360.88 M |
-345.40 M |
206.15 M |
| Net Cash Flow - Financing |
-1.61 B |
-1.15 B |
-457.11 M |
-3.85 B |
-1.99 B |
| Effect of Exchange rate on Cash |
61.72 M |
-309.03 M |
62.05 M |
18.57 M |
— |
| Changes in Cash and/or Liquid Items |
1.53 B |
-928.11 M |
-264.23 M |
— |
— |