| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.00 B |
942.00 M |
933.00 M |
864.00 M |
799.00 M |
| Depreciation & Depletion |
28.00 M |
885.00 M |
888.00 M |
823.00 M |
818.00 M |
| Amortization of Intangible Assets |
973.00 M |
57.00 M |
45.00 M |
41.00 M |
23.00 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 |
310.00 M |
1.12 B |
1.54 B |
545.00 M |
488.00 M |
| Funds from Operations |
2.70 B |
2.76 B |
2.70 B |
2.15 B |
1.76 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-540.00 M |
-408.00 M |
-289.00 M |
5.00 M |
-173.00 M |
| Incline (Decline) in Receivables |
-451.00 M |
-306.00 M |
84.00 M |
-29.00 M |
-128.00 M |
| Incline (Decline) in Inventories |
-93.00 M |
-26.00 M |
-24.00 M |
-70.00 M |
-33.00 M |
| Incline (Decline) in Accounts Payable |
260.00 M |
-398.00 M |
-400.00 M |
-119.00 M |
236.00 M |
| Incline (Decline) in Income Taxes Payable |
226.00 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
497.00 M |
171.00 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-482.00 M |
322.00 M |
51.00 M |
223.00 M |
-248.00 M |
| Net Cash Flow/Operating Activities |
2.16 B |
2.36 B |
2.41 B |
2.15 B |
1.57 B |
| Additions to Other Assets |
13.00 M |
77.00 M |
19.00 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
1.14 B |
315.00 M |
19.00 M |
85.00 M |
0.00 |
| Incline (Decline) in Inventories |
5.71 B |
3.03 B |
2.41 B |
1.34 B |
28.00 M |
| Decrease in Investments |
5.15 B |
2.49 B |
2.01 B |
1.50 B |
83.00 M |
| Disposal of Fixed Assets |
1.43 B |
1.15 B |
922.00 M |
48.00 M |
63.00 M |
| Other Uses - Investing |
470.00 M |
-170.00 M |
-132.00 M |
-67.00 M |
212.00 M |
| Other Sources - Investing |
98.00 M |
198.00 M |
140.00 M |
167.00 M |
4.00 M |
| Net Cash Flow - Investing |
3.57 B |
1.97 B |
902.00 M |
661.00 M |
982.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-82.00 M |
58.00 M |
78.00 M |
5.00 M |
16.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
143.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
3.08 B |
4.20 B |
3.08 B |
1.77 B |
2.94 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.30 B |
3.65 B |
4.21 B |
2.91 B |
3.67 B |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
447.00 M |
374.00 M |
125.00 M |
1.00 M |
30.00 M |
| Other Uses - Financing |
-197.00 M |
-363.00 M |
-269.00 M |
-202.00 M |
-218.00 M |
| Net Cash Flow - Financing |
362.00 M |
244.00 M |
-1.32 B |
-1.34 B |
-936.00 M |
| Effect of Exchange rate on Cash |
-96.00 M |
69.00 M |
62.00 M |
13.00 M |
21.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |