| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
659.00 M |
974.00 M |
1.28 B |
1.34 B |
1.32 B |
| Depreciation & Depletion |
541.00 M |
859.00 M |
1.20 B |
1.20 B |
1.20 B |
| Amortization of Intangible Assets |
118.00 M |
115.00 M |
83.00 M |
137.00 M |
122.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-479.00 M |
417.00 M |
762.00 M |
526.00 M |
-138.00 M |
| Funds from Operations |
-1.36 B |
1.20 B |
2.32 B |
2.17 B |
2.60 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
24.00 M |
-572.00 M |
-715.00 M |
-420.00 M |
-403.00 M |
| Incline (Decline) in Receivables |
51.00 M |
-101.00 M |
29.00 M |
-181.00 M |
-150.00 M |
| Incline (Decline) in Inventories |
228.00 M |
-47.00 M |
-315.00 M |
-225.00 M |
-269.00 M |
| Incline (Decline) in Accounts Payable |
-307.00 M |
-284.00 M |
-240.00 M |
107.00 M |
210.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
52.00 M |
-140.00 M |
-189.00 M |
-121.00 M |
-194.00 M |
| Net Cash Flow/Operating Activities |
-1.33 B |
633.00 M |
1.61 B |
1.75 B |
2.20 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
165.00 M |
209.00 M |
318.00 M |
64.00 M |
17.00 M |
| Incline (Decline) in Inventories |
746.00 M |
0.00 |
2.00 M |
0.00 |
362.00 M |
| Decrease in Investments |
6.98 B |
175.00 M |
0.00 |
158.00 M |
9.00 M |
| Disposal of Fixed Assets |
54.00 M |
114.00 M |
31.00 M |
41.00 M |
543.00 M |
| Other Uses - Investing |
278.00 M |
-1.43 B |
-227.00 M |
-1.18 B |
-48.00 M |
| Other Sources - Investing |
0.00 |
1.47 B |
273.00 M |
1.21 B |
48.00 M |
| Net Cash Flow - Investing |
-5.46 B |
-826.00 M |
899.00 M |
-451.00 M |
401.00 M |
| Proceeds from Stock Options |
4.00 M |
321.00 M |
202.00 M |
160.00 M |
180.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-473.00 M |
-672.00 M |
0.00 |
954.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
11.00 M |
0.00 |
| Long Term Borrowings |
0.00 |
621.00 M |
4.00 M |
173.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
-452.00 M |
43.00 M |
32.00 M |
55.00 M |
25.00 M |
| Reduction in Long Term Debt |
972.00 M |
1.62 B |
620.00 M |
2.20 B |
1.89 B |
| Cash Dividends Paid Total |
507.00 M |
531.00 M |
538.00 M |
466.00 M |
372.00 M |
| Common Dividends (Cash) |
507.00 M |
531.00 M |
538.00 M |
466.00 M |
372.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
51.00 M |
23.00 M |
0.00 |
302.00 M |
| Other Uses - Financing |
-17.00 M |
47.00 M |
21.00 M |
-11.00 M |
301.00 M |
| Net Cash Flow - Financing |
-1.94 B |
-1.59 B |
-1.57 B |
-2.30 B |
-804.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |