| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.44 B |
2.12 B |
1.47 B |
1.33 B |
1.17 B |
| Depreciation & Depletion |
3.02 B |
2.01 B |
1.44 B |
1.31 B |
1.15 B |
| Amortization of Intangible Assets |
424.85 M |
114.44 M |
27.00 M |
19.00 M |
19.00 M |
| Deferred Income Taxes and Investment Tax credity |
80.04 M |
109.67 M |
107.00 M |
106.00 M |
130.00 M |
| Deferred Income Taxes |
80.04 M |
109.67 M |
107.00 M |
106.00 M |
130.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.83 B |
-1.33 B |
-371.00 M |
779.99 M |
-899.00 M |
| Funds from Operations |
14.66 B |
8.57 B |
8.97 B |
7.61 B |
3.52 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
426.83 M |
120.46 M |
-696.00 M |
-500.00 M |
-80.00 M |
| Incline (Decline) in Receivables |
651.63 M |
-386.49 M |
-394.00 M |
-530.00 M |
-97.00 M |
| Incline (Decline) in Inventories |
-1.17 B |
130.50 M |
-454.00 M |
-249.00 M |
-217.00 M |
| Incline (Decline) in Accounts Payable |
941.80 M |
376.45 M |
152.00 M |
279.00 M |
234.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
87.00 M |
15.09 M |
— |
— |
| Net Cash Flow/Operating Activities |
15.08 B |
8.69 B |
8.27 B |
7.11 B |
3.44 B |
| Additions to Other Assets |
345.00 M |
293.00 M |
200.00 M |
130.00 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
37.68 B |
303.00 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
615.98 M |
490.89 M |
167.00 M |
231.00 M |
30.00 M |
| Decrease in Investments |
169.35 M |
49.19 M |
293.00 M |
150.00 M |
270.00 M |
| Disposal of Fixed Assets |
2.54 B |
13.05 M |
24.00 M |
357.00 M |
1.55 B |
| Other Uses - Investing |
-278.28 M |
-224.86 M |
-56.00 M |
-57.00 M |
-77.00 M |
| Other Sources - Investing |
278.28 M |
224.86 M |
56.00 M |
57.00 M |
77.00 M |
| Net Cash Flow - Investing |
6.12 B |
42.91 B |
4.36 B |
2.48 B |
581.00 M |
| Proceeds from Stock Options |
22.78 M |
37.14 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
31.00 M |
104.00 M |
33.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
1.65 B |
2.37 B |
876.99 M |
0.00 |
| Long Term Borrowings |
4.65 B |
39.35 B |
483.00 M |
388.00 M |
206.00 M |
| Incline or Decline in Short Term Borrowings |
42.58 M |
0.00 |
2.00 M |
-46.00 M |
23.00 M |
| Reduction in Long Term Debt |
12.55 B |
1.04 B |
1.10 B |
892.99 M |
2.06 B |
| Cash Dividends Paid Total |
1.91 B |
1.51 B |
2.57 B |
1.14 B |
906.00 M |
| Common Dividends (Cash) |
1.91 B |
1.51 B |
2.57 B |
1.14 B |
906.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
774.43 M |
54.21 M |
142.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
429.80 M |
-114.44 M |
-51.00 M |
-169.00 M |
-56.00 M |
| Net Cash Flow - Financing |
-9.32 B |
35.06 B |
-5.58 B |
-2.63 B |
-2.76 B |
| Effect of Exchange rate on Cash |
-100.02 M |
-27.10 M |
30.00 M |
-8.00 M |
-9.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |