| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.48 B |
1.38 B |
1.16 B |
875.00 M |
618.40 M |
| Depreciation & Depletion |
990.00 M |
916.00 M |
812.00 M |
594.00 M |
418.00 M |
| Amortization of Intangible Assets |
486.00 M |
460.00 M |
343.00 M |
281.00 M |
200.40 M |
| Deferred Income Taxes and Investment Tax credity |
92.00 M |
— |
— |
— |
— |
| Deferred Income Taxes |
92.00 M |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.75 B |
-68.00 M |
-189.00 M |
-24.00 M |
64.00 M |
| Funds from Operations |
4.77 B |
5.74 B |
6.72 B |
4.70 B |
2.83 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.78 B |
-484.00 M |
-407.00 M |
1.10 B |
126.20 M |
| Incline (Decline) in Receivables |
4.62 B |
-3.20 B |
-799.00 M |
-834.00 M |
-418.90 M |
| Incline (Decline) in Inventories |
-705.00 M |
-249.00 M |
-405.00 M |
372.00 M |
-211.10 M |
| Incline (Decline) in Accounts Payable |
-4.98 B |
2.56 B |
1.36 B |
1.13 B |
494.40 M |
| Incline (Decline) in Income Taxes Payable |
-446.00 M |
481.00 M |
-162.00 M |
97.00 M |
207.90 M |
| Incline (Decline) in Other Accruals |
182.00 M |
-20.00 M |
-54.00 M |
-116.00 M |
14.80 M |
| Incline (Decline) in Other Assets or Liabilties |
-439.00 M |
-58.00 M |
-349.00 M |
458.00 M |
39.10 M |
| Net Cash Flow/Operating Activities |
2.99 B |
5.26 B |
6.31 B |
5.80 B |
2.96 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
169.00 M |
0.00 |
0.00 |
2.34 B |
541.30 M |
| Incline (Decline) in Inventories |
0.00 |
209.00 M |
26.00 M |
0.00 |
35.90 M |
| Decrease in Investments |
24.00 M |
0.00 |
0.00 |
116.00 M |
0.00 |
| Disposal of Fixed Assets |
488.00 M |
2.49 B |
944.00 M |
75.00 M |
108.60 M |
| Other Uses - Investing |
415.00 M |
604.00 M |
702.00 M |
615.00 M |
925.10 M |
| Other Sources - Investing |
0.00 |
8.00 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.86 B |
582.00 M |
2.97 B |
4.90 B |
2.69 B |
| Proceeds from Stock Options |
16.00 M |
159.00 M |
122.00 M |
227.00 M |
134.90 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
405.80 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
955.00 M |
5.79 B |
2.02 B |
571.00 M |
317.40 M |
| Long Term Borrowings |
296.00 M |
5.24 B |
830.00 M |
1.54 B |
3.78 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
670.00 M |
3.46 B |
1.08 B |
2.42 B |
3.72 B |
| Cash Dividends Paid Total |
299.00 M |
271.00 M |
184.00 M |
106.00 M |
79.40 M |
| Common Dividends (Cash) |
299.00 M |
271.00 M |
184.00 M |
106.00 M |
74.40 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
5.00 M |
| Other Sources - Financing |
9.00 M |
311.00 M |
206.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
5.00 M |
287.00 M |
143.00 M |
-2.00 M |
0.00 |
| Net Cash Flow - Financing |
-1.61 B |
-3.83 B |
-2.19 B |
-1.33 B |
207.30 M |
| Effect of Exchange rate on Cash |
-47.00 M |
29.00 M |
1.00 M |
4.00 M |
15.10 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |