| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
931.00 M |
844.00 M |
851.00 M |
612.00 M |
466.00 M |
| Depreciation & Depletion |
862.00 M |
750.00 M |
699.00 M |
605.00 M |
459.00 M |
| Amortization of Intangible Assets |
69.00 M |
94.00 M |
152.00 M |
7.00 M |
7.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.37 B |
98.00 M |
227.00 M |
58.00 M |
8.00 M |
| Funds from Operations |
523.00 M |
2.21 B |
1.63 B |
1.53 B |
1.19 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
300.00 M |
324.00 M |
-683.00 M |
-76.00 M |
236.00 M |
| Incline (Decline) in Receivables |
372.00 M |
-67.00 M |
34.00 M |
-190.00 M |
-403.00 M |
| Incline (Decline) in Inventories |
358.00 M |
-151.00 M |
106.00 M |
-113.00 M |
18.00 M |
| Incline (Decline) in Accounts Payable |
-79.00 M |
351.00 M |
-391.00 M |
91.00 M |
368.00 M |
| Incline (Decline) in Income Taxes Payable |
13.00 M |
8.00 M |
54.00 M |
13.00 M |
-6.00 M |
| Incline (Decline) in Other Accruals |
-413.00 M |
154.00 M |
-465.00 M |
120.00 M |
142.00 M |
| Incline (Decline) in Other Assets or Liabilties |
62.00 M |
24.00 M |
25.00 M |
-38.00 M |
98.00 M |
| Net Cash Flow/Operating Activities |
823.00 M |
2.54 B |
943.00 M |
1.46 B |
1.43 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
78.00 M |
178.00 M |
28.00 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
155.00 M |
486.00 M |
322.00 M |
3.22 B |
4.80 B |
| Decrease in Investments |
203.00 M |
460.00 M |
997.00 M |
3.53 B |
4.46 B |
| Disposal of Fixed Assets |
7.00 M |
29.00 M |
55.00 M |
297.00 M |
0.00 |
| Other Uses - Investing |
40.00 M |
-14.00 M |
48.00 M |
130.00 M |
47.00 M |
| Other Sources - Investing |
88.00 M |
14.00 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
618.00 M |
991.00 M |
402.00 M |
561.00 M |
1.07 B |
| Proceeds from Stock Options |
54.00 M |
178.00 M |
219.00 M |
118.00 M |
90.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.48 B |
1.53 B |
399.00 M |
0.00 |
0.00 |
| Long Term Borrowings |
399.00 M |
0.00 |
1.48 B |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
350.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
55.00 M |
34.00 M |
421.00 M |
340.00 M |
3.00 M |
| Cash Dividends Paid Total |
132.00 M |
216.00 M |
212.00 M |
155.00 M |
122.00 M |
| Common Dividends (Cash) |
132.00 M |
216.00 M |
212.00 M |
155.00 M |
122.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
6.00 M |
0.00 |
44.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
-384.00 M |
6.00 M |
0.00 |
44.00 M |
0.00 |
| Net Cash Flow - Financing |
232.00 M |
-1.54 B |
-463.00 M |
-732.00 M |
-35.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |