| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
— |
— |
— |
— |
— |
| Depreciation & Depletion |
— |
— |
— |
— |
— |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
1.09 B |
1.11 B |
987.90 M |
1.06 B |
1.05 B |
| Deferred Income Taxes |
1.09 B |
1.11 B |
987.90 M |
1.06 B |
1.05 B |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
— |
— |
— |
— |
— |
| Funds from Operations |
2.54 B |
4.34 B |
4.04 B |
3.26 B |
1.30 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
— |
— |
— |
— |
— |
| Incline (Decline) in Receivables |
— |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
— |
— |
— |
— |
— |
| Net Cash Flow/Operating Activities |
2.54 B |
4.34 B |
4.04 B |
3.26 B |
1.30 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
197.70 M |
298.50 M |
25.40 M |
2.59 B |
2.24 B |
| Incline (Decline) in Inventories |
7.16 B |
9.90 B |
13.63 B |
21.99 B |
7.25 B |
| Decrease in Investments |
7.99 B |
9.74 B |
13.30 B |
20.31 B |
7.23 B |
| Disposal of Fixed Assets |
12.70 M |
57.30 M |
6.40 M |
10.20 M |
9.10 M |
| Other Uses - Investing |
-325.10 M |
43.60 M |
-85.50 M |
0.00 |
-15.70 M |
| Other Sources - Investing |
325.10 M |
50.60 M |
485.20 M |
0.00 |
15.70 M |
| Net Cash Flow - Investing |
-616.20 M |
768.90 M |
457.30 M |
4.42 B |
2.37 B |
| Proceeds from Stock Options |
121.20 M |
784.50 M |
559.50 M |
429.30 M |
159.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
-2.50 M |
221.70 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
3.28 B |
6.15 B |
4.55 B |
333.40 M |
82.20 M |
| Long Term Borrowings |
525.00 M |
1.98 B |
3.08 B |
2.51 B |
2.56 B |
| Incline or Decline in Short Term Borrowings |
-757.80 M |
385.70 M |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
38.70 M |
509.70 M |
2.47 B |
155.10 M |
798.50 M |
| 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 |
16.00 M |
153.30 M |
136.50 M |
0.00 |
0.00 |
| Other Uses - Financing |
-309.10 M |
102.70 M |
-348.70 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-3.74 B |
-3.41 B |
-3.72 B |
2.45 B |
2.06 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |