| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
374.00 M |
299.00 M |
255.00 M |
— |
— |
| Depreciation & Depletion |
312.00 M |
299.00 M |
255.00 M |
— |
— |
| Amortization of Intangible Assets |
62.00 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
— |
— |
— |
— |
— |
| Funds from Operations |
5.88 B |
6.53 B |
4.08 B |
4.14 B |
3.00 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.05 B |
788.00 M |
662.00 M |
— |
— |
| Incline (Decline) in Receivables |
-30.00 M |
-46.00 M |
83.00 M |
— |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
586.00 M |
460.00 M |
423.00 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
322.00 M |
276.00 M |
74.00 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
171.00 M |
98.00 M |
82.00 M |
— |
— |
| Net Cash Flow/Operating Activities |
5.88 B |
6.53 B |
4.33 B |
4.14 B |
3.00 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
670.00 M |
2.92 B |
2.22 B |
590.00 M |
302.00 M |
| Incline (Decline) in Inventories |
6.38 B |
4.85 B |
5.88 B |
3.19 B |
2.58 B |
| Decrease in Investments |
3.36 B |
4.10 B |
5.82 B |
4.12 B |
2.78 B |
| Disposal of Fixed Assets |
0.00 |
52.00 M |
0.00 |
0.00 |
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 |
4.15 B |
2.10 B |
3.49 B |
1.64 B |
745.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
712.00 M |
397.00 M |
423.00 M |
583.00 M |
268.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
6.60 B |
2.34 B |
2.56 B |
3.45 B |
1.61 B |
| Long Term Borrowings |
3.58 B |
3.00 B |
500.00 M |
2.00 B |
950.00 M |
| Incline or Decline in Short Term Borrowings |
947.00 M |
-2.33 B |
2.56 B |
194.00 M |
-382.00 M |
| Reduction in Long Term Debt |
960.00 M |
91.00 M |
400.00 M |
150.00 M |
350.00 M |
| Cash Dividends Paid Total |
40.00 M |
41.00 M |
19.00 M |
18.00 M |
9.00 M |
| Common Dividends (Cash) |
40.00 M |
41.00 M |
19.00 M |
18.00 M |
9.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
303.00 M |
1.95 B |
90.00 M |
75.00 M |
4.00 M |
| Other Uses - Financing |
-827.00 M |
1.89 B |
333.00 M |
75.00 M |
4.00 M |
| Net Cash Flow - Financing |
-3.18 B |
474.00 M |
593.00 M |
-762.00 M |
-1.13 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |