| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.18 B |
861.00 M |
568.00 M |
486.00 M |
453.00 M |
| Depreciation & Depletion |
603.00 M |
404.00 M |
443.00 M |
362.00 M |
340.00 M |
| Amortization of Intangible Assets |
1.57 B |
457.00 M |
125.00 M |
124.00 M |
113.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
186.00 M |
3.44 B |
233.00 M |
83.00 M |
-334.00 M |
| Funds from Operations |
4.26 B |
2.82 B |
1.92 B |
838.00 M |
-828.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-900.00 M |
-195.00 M |
239.00 M |
44.00 M |
674.00 M |
| Incline (Decline) in Receivables |
-83.00 M |
21.00 M |
-241.00 M |
-209.00 M |
-7.00 M |
| Incline (Decline) in Inventories |
-262.00 M |
-132.00 M |
-25.00 M |
-92.00 M |
92.00 M |
| Incline (Decline) in Accounts Payable |
-399.00 M |
-259.00 M |
395.00 M |
241.00 M |
174.00 M |
| Incline (Decline) in Income Taxes Payable |
-82.00 M |
94.00 M |
94.00 M |
-64.00 M |
241.00 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-74.00 M |
81.00 M |
16.00 M |
168.00 M |
174.00 M |
| Net Cash Flow/Operating Activities |
3.36 B |
2.63 B |
2.16 B |
882.00 M |
-154.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
15.79 B |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
1.14 B |
6.65 B |
2.61 B |
264.00 M |
| Decrease in Investments |
27.00 M |
4.44 B |
4.20 B |
2.64 B |
0.00 |
| Disposal of Fixed Assets |
285.00 M |
2.00 M |
9.00 M |
43.00 M |
7.00 M |
| Other Uses - Investing |
97.00 M |
59.00 M |
10.00 M |
52.00 M |
-125.00 M |
| Other Sources - Investing |
125.00 M |
— |
— |
— |
— |
| Net Cash Flow - Investing |
532.00 M |
13.16 B |
2.91 B |
454.00 M |
621.00 M |
| Proceeds from Stock Options |
15.00 M |
225.00 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
3.98 B |
0.00 |
0.00 |
1.39 B |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
6.43 B |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-169.00 M |
-29.00 M |
-1.04 B |
-283.00 M |
546.00 M |
| Reduction in Long Term Debt |
929.00 M |
0.00 |
0.00 |
18.00 M |
0.00 |
| Cash Dividends Paid Total |
572.00 M |
481.00 M |
412.00 M |
410.00 M |
354.00 M |
| Common Dividends (Cash) |
422.00 M |
382.00 M |
326.00 M |
324.00 M |
324.00 M |
| Preferred Dividends (Cash) |
150.00 M |
99.00 M |
86.00 M |
86.00 M |
30.00 M |
| Other Sources - Financing |
0.00 |
0.00 |
86.00 M |
60.00 M |
— |
| Other Uses - Financing |
-5.00 M |
-31.00 M |
86.00 M |
60.00 M |
-34.00 M |
| Net Cash Flow - Financing |
-1.66 B |
10.09 B |
-1.36 B |
-633.00 M |
1.53 B |
| Effect of Exchange rate on Cash |
-78.00 M |
50.00 M |
7.00 M |
-12.00 M |
7.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |