| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.62 B |
1.17 B |
995.00 M |
854.00 M |
624.00 M |
| Depreciation & Depletion |
1.38 B |
916.00 M |
749.00 M |
689.00 M |
499.00 M |
| Amortization of Intangible Assets |
240.00 M |
251.00 M |
246.00 M |
165.00 M |
125.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.61 B |
4.46 B |
3.65 B |
1.76 B |
1.22 B |
| Funds from Operations |
3.80 B |
17.36 B |
12.68 B |
7.79 B |
7.44 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.90 B |
-86.81 B |
-60.30 B |
-20.20 B |
-41.05 B |
| Incline (Decline) in Receivables |
-6.59 B |
-3.81 B |
-1.79 B |
1.32 B |
-776.00 M |
| Incline (Decline) in Inventories |
182.78 B |
-170.52 B |
-77.14 B |
-99.68 B |
-76.47 B |
| Incline (Decline) in Accounts Payable |
-50.00 M |
53.86 B |
20.52 B |
2.95 B |
36.67 B |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-178.04 B |
33.67 B |
-1.88 B |
75.20 B |
-478.00 M |
| Net Cash Flow/Operating Activities |
1.89 B |
-69.45 B |
-47.62 B |
-12.41 B |
-33.61 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.61 B |
1.90 B |
1.66 B |
556.00 M |
255.00 M |
| Incline (Decline) in Inventories |
3.85 B |
872.00 M |
12.92 B |
0.00 |
0.00 |
| Decrease in Investments |
4.03 B |
5.20 B |
6.51 B |
274.00 M |
0.00 |
| Disposal of Fixed Assets |
121.00 M |
93.00 M |
69.00 M |
639.00 M |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
4.34 B |
-396.00 M |
9.75 B |
1.06 B |
863.00 M |
| Proceeds from Stock Options |
1.63 B |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
19.47 B |
791.00 M |
2.96 B |
2.86 B |
521.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.03 B |
8.96 B |
7.82 B |
7.11 B |
1.80 B |
| Long Term Borrowings |
50.27 B |
79.22 B |
63.29 B |
43.18 B |
39.28 B |
| Incline or Decline in Short Term Borrowings |
-28.02 B |
15.04 B |
12.82 B |
2.23 B |
3.90 B |
| Reduction in Long Term Debt |
46.23 B |
22.18 B |
20.93 B |
22.34 B |
10.20 B |
| Cash Dividends Paid Total |
850.00 M |
831.00 M |
754.00 M |
511.00 M |
497.00 M |
| Common Dividends (Cash) |
642.00 M |
639.00 M |
615.00 M |
494.00 M |
497.00 M |
| Preferred Dividends (Cash) |
281.00 M |
192.00 M |
139.00 M |
17.00 M |
0.00 |
| Other Sources - Financing |
13.67 B |
10.30 B |
3.96 B |
1.06 B |
548.00 M |
| Other Uses - Financing |
13.67 B |
10.30 B |
3.82 B |
1.06 B |
548.00 M |
| Net Cash Flow - Financing |
7.90 B |
73.39 B |
53.40 B |
19.37 B |
31.75 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |