| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.15 B |
1.15 B |
1.18 B |
2.08 B |
2.12 B |
| Depreciation & Depletion |
626.00 M |
638.00 M |
665.00 M |
1.43 B |
1.43 B |
| Amortization of Intangible Assets |
528.00 M |
513.00 M |
517.00 M |
653.00 M |
691.00 M |
| Deferred Income Taxes and Investment Tax credity |
1.19 B |
1.19 B |
1.20 B |
1.03 B |
1.10 B |
| Deferred Income Taxes |
1.19 B |
1.19 B |
1.20 B |
1.03 B |
1.10 B |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
621.00 M |
3.10 B |
3.75 B |
1.17 B |
1.01 B |
| Funds from Operations |
2.78 B |
1.72 B |
5.34 B |
6.27 B |
6.25 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-3.67 B |
2.59 B |
226.00 M |
-61.00 M |
-835.00 M |
| Incline (Decline) in Receivables |
-176.00 M |
-128.00 M |
-151.00 M |
-719.00 M |
-1.07 B |
| Incline (Decline) in Inventories |
-164.00 M |
-213.00 M |
-156.00 M |
-168.00 M |
-230.00 M |
| Incline (Decline) in Accounts Payable |
-16.00 M |
54.00 M |
172.00 M |
422.00 M |
79.00 M |
| Incline (Decline) in Income Taxes Payable |
-95.00 M |
-244.00 M |
408.00 M |
328.00 M |
411.00 M |
| Incline (Decline) in Other Accruals |
-152.00 M |
-56.00 M |
-166.00 M |
144.00 M |
-105.00 M |
| Incline (Decline) in Other Assets or Liabilties |
-3.06 B |
3.17 B |
119.00 M |
-68.00 M |
84.00 M |
| Net Cash Flow/Operating Activities |
-890.00 M |
4.31 B |
5.57 B |
6.21 B |
5.41 B |
| Additions to Other Assets |
376.00 M |
409.00 M |
373.00 M |
328.00 M |
— |
| Net Assets from Acquisitions |
347.00 M |
31.00 M |
5.00 M |
82.00 M |
15.00 M |
| Incline (Decline) in Inventories |
272.00 M |
663.90 M |
0.00 |
— |
— |
| Decrease in Investments |
32.00 M |
4.00 M |
58.00 M |
0.00 |
423.00 M |
| Disposal of Fixed Assets |
29.00 M |
31.00 M |
50.00 M |
386.00 M |
236.00 M |
| Other Uses - Investing |
-3.85 B |
3.48 B |
599.00 M |
104.00 M |
88.00 M |
| Other Sources - Investing |
3.87 B |
290.00 M |
20.00 M |
0.00 |
342.00 M |
| Net Cash Flow - Investing |
-2.46 B |
4.55 B |
1.43 B |
1.75 B |
431.00 M |
| Proceeds from Stock Options |
49.00 M |
406.00 M |
249.00 M |
226.00 M |
155.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.05 B |
727.00 M |
2.54 B |
300.00 M |
1.00 M |
| Long Term Borrowings |
3.86 B |
308.00 M |
700.00 M |
0.00 |
2.22 B |
| Incline or Decline in Short Term Borrowings |
-361.00 M |
366.00 M |
-24.00 M |
-2.02 B |
-2.65 B |
| Reduction in Long Term Debt |
4.05 B |
6.60 B |
1.77 B |
2.96 B |
4.34 B |
| Cash Dividends Paid Total |
292.00 M |
791.00 M |
806.00 M |
628.00 M |
100.00 M |
| Common Dividends (Cash) |
292.00 M |
791.00 M |
806.00 M |
628.00 M |
100.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
897.00 M |
8.58 B |
2.43 B |
0.00 |
0.00 |
| Other Uses - Financing |
-68.00 M |
7.65 B |
-268.00 M |
-117.00 M |
-32.00 M |
| Net Cash Flow - Financing |
-1.90 B |
607.00 M |
-4.46 B |
-5.80 B |
-4.75 B |
| Effect of Exchange rate on Cash |
-38.00 M |
103.00 M |
42.00 M |
65.00 M |
45.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |