| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
7.31 B |
6.52 B |
5.39 B |
2.92 B |
2.61 B |
| Depreciation & Depletion |
7.25 B |
6.38 B |
5.33 B |
2.89 B |
2.56 B |
| Amortization of Intangible Assets |
53.65 M |
135.75 M |
55.23 M |
28.91 M |
49.56 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 |
-20.56 B |
-15.75 B |
-16.53 B |
514.08 M |
-234.22 M |
| Funds from Operations |
19.02 B |
16.09 B |
15.80 B |
7.40 B |
6.84 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-680.45 M |
106.77 M |
-1.86 B |
1.30 B |
-1.05 B |
| Incline (Decline) in Receivables |
-201.90 M |
-1.12 B |
166.78 M |
-1.80 B |
-171.52 M |
| Incline (Decline) in Inventories |
441.71 M |
-419.84 M |
-448.42 M |
-257.27 M |
-245.57 M |
| Incline (Decline) in Accounts Payable |
-977.48 M |
1.80 B |
-550.06 M |
1.22 B |
-21.94 M |
| Incline (Decline) in Income Taxes Payable |
98.49 M |
1.63 B |
207.05 M |
-96.76 M |
221.33 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
57.23 M |
-155.41 M |
-1.02 B |
497.84 M |
-813.28 M |
| Net Cash Flow/Operating Activities |
18.34 B |
16.20 B |
13.94 B |
8.70 B |
5.79 B |
| Additions to Other Assets |
3.16 B |
2.03 B |
2.31 B |
192.03 M |
111.66 M |
| Net Assets from Acquisitions |
2.35 B |
0.00 |
0.00 |
2.03 B |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
960.50 M |
186.29 M |
538.57 M |
1.37 B |
483.52 M |
| Other Uses - Investing |
341.57 M |
112.46 M |
114.23 M |
113.48 M |
395.59 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
15.35 B |
12.96 B |
9.00 B |
5.82 B |
4.77 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
55.08 M |
37.43 M |
159.23 M |
0.00 |
0.00 |
| Long Term Borrowings |
464.24 M |
297.20 M |
15.26 M |
65.25 M |
686.54 M |
| Incline or Decline in Short Term Borrowings |
1.87 B |
137.47 M |
51.76 M |
-209.96 M |
-19.56 M |
| Reduction in Long Term Debt |
512.17 M |
496.08 M |
357.16 M |
492.74 M |
981.37 M |
| Cash Dividends Paid Total |
4.84 B |
4.43 B |
2.79 B |
1.78 B |
953.90 M |
| Common Dividends (Cash) |
4.84 B |
4.43 B |
2.79 B |
1.78 B |
953.90 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
32.01 M |
3.22 B |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
32.01 M |
3.17 B |
-1.69 B |
-140.70 M |
-83.45 M |
| Net Cash Flow - Financing |
-3.05 B |
-1.36 B |
-4.94 B |
-2.55 B |
-1.35 B |
| Effect of Exchange rate on Cash |
126.43 M |
-27.60 M |
6.61 M |
-11.60 M |
-12.09 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |