| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
493.00 M |
494.00 M |
431.00 M |
242.50 M |
220.40 M |
| Depreciation & Depletion |
315.00 M |
273.00 M |
431.00 M |
242.50 M |
220.40 M |
| Amortization of Intangible Assets |
178.00 M |
221.00 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.00 B |
110.00 M |
1.39 B |
-26.60 M |
639.90 M |
| Funds from Operations |
3.15 B |
2.67 B |
2.28 B |
1.28 B |
1.22 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
76.00 M |
-854.00 M |
-218.00 M |
89.00 M |
29.60 M |
| Incline (Decline) in Receivables |
-775.00 M |
-316.00 M |
-478.00 M |
-436.60 M |
-257.70 M |
| Incline (Decline) in Inventories |
-548.00 M |
-421.00 M |
-112.00 M |
103.10 M |
-84.70 M |
| Incline (Decline) in Accounts Payable |
372.00 M |
422.50 M |
372.00 M |
231.10 M |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.40 B |
-117.00 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow/Operating Activities |
3.23 B |
1.81 B |
2.06 B |
1.37 B |
1.25 B |
| Additions to Other Assets |
23.50 M |
27.50 M |
18.60 M |
— |
— |
| Net Assets from Acquisitions |
4.75 B |
18.00 M |
3.59 B |
13.80 M |
1.96 B |
| Incline (Decline) in Inventories |
2.15 B |
5.30 B |
563.00 M |
613.90 M |
536.10 M |
| Decrease in Investments |
3.38 B |
4.52 B |
519.00 M |
421.50 M |
436.10 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
3.30 M |
3.70 M |
2.10 M |
| Other Uses - Investing |
-67.00 M |
15.00 M |
37.00 M |
1.30 M |
0.00 |
| Other Sources - Investing |
67.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
4.14 B |
1.35 B |
4.06 B |
537.80 M |
2.40 B |
| Proceeds from Stock Options |
192.00 M |
212.00 M |
230.00 M |
134.30 M |
78.70 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
1.37 B |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
152.00 M |
234.00 M |
379.70 M |
188.90 M |
| Long Term Borrowings |
1.79 B |
37.00 M |
1.54 B |
359.20 M |
1.09 B |
| Incline or Decline in Short Term Borrowings |
30.00 M |
-129.00 M |
-585.00 M |
-105.60 M |
33.90 M |
| Reduction in Long Term Debt |
297.00 M |
66.00 M |
65.00 M |
157.20 M |
36.50 M |
| Cash Dividends Paid Total |
388.00 M |
299.00 M |
229.00 M |
162.10 M |
120.70 M |
| Common Dividends (Cash) |
388.00 M |
299.00 M |
229.00 M |
162.10 M |
120.70 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
33.00 M |
36.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
32.00 M |
35.00 M |
-7.00 M |
-1.60 M |
0.00 |
| Net Cash Flow - Financing |
1.36 B |
-362.00 M |
2.02 B |
-312.70 M |
852.40 M |
| Effect of Exchange rate on Cash |
-86.00 M |
58.00 M |
32.00 M |
-28.00 M |
21.70 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |