| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
191.00 M |
170.00 M |
180.00 M |
218.00 M |
362.00 M |
| Depreciation & Depletion |
151.00 M |
146.00 M |
167.00 M |
201.00 M |
311.00 M |
| Amortization of Intangible Assets |
40.00 M |
24.00 M |
13.00 M |
17.00 M |
51.00 M |
| Deferred Income Taxes and Investment Tax credity |
72.00 M |
66.00 M |
57.00 M |
37.00 M |
34.00 M |
| Deferred Income Taxes |
72.00 M |
66.00 M |
57.00 M |
37.00 M |
34.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
154.00 M |
-723.00 M |
140.00 M |
27.00 M |
370.00 M |
| Funds from Operations |
849.00 M |
919.00 M |
635.00 M |
561.00 M |
-255.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
120.00 M |
-285.00 M |
264.00 M |
109.00 M |
91.00 M |
| Incline (Decline) in Receivables |
22.00 M |
8.00 M |
47.00 M |
117.00 M |
52.00 M |
| Incline (Decline) in Inventories |
-21.00 M |
-55.00 M |
12.00 M |
-10.00 M |
157.00 M |
| Incline (Decline) in Accounts Payable |
-13.00 M |
56.00 M |
19.00 M |
47.00 M |
69.00 M |
| Incline (Decline) in Income Taxes Payable |
132.00 M |
-72.00 M |
122.00 M |
-50.00 M |
-63.00 M |
| Incline (Decline) in Other Accruals |
17.00 M |
28.00 M |
0.00 |
83.00 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
-222.00 M |
64.00 M |
-23.00 M |
-124.00 M |
| Net Cash Flow/Operating Activities |
969.00 M |
634.00 M |
899.00 M |
670.00 M |
-164.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
154.00 M |
64.00 M |
18.00 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
5.00 M |
35.00 M |
14.00 M |
0.00 |
| Decrease in Investments |
27.00 M |
999.00 M |
30.00 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
12.00 M |
207.00 M |
54.00 M |
34.00 M |
6.00 M |
| Other Uses - Investing |
341.00 M |
-934.00 M |
57.00 M |
32.00 M |
4.00 M |
| Other Sources - Investing |
3.00 M |
2.56 B |
6.00 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
456.00 M |
-1.80 B |
200.00 M |
114.00 M |
203.00 M |
| Proceeds from Stock Options |
375.00 M |
547.00 M |
198.00 M |
137.00 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-5.00 M |
0.00 |
198.00 M |
0.00 |
112.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.94 B |
4.24 B |
290.00 M |
0.00 |
0.00 |
| Long Term Borrowings |
598.00 M |
2.20 B |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-4.00 M |
1.00 M |
-2.00 M |
| Reduction in Long Term Debt |
4.00 M |
700.00 M |
684.00 M |
0.00 |
0.00 |
| 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 |
0.00 |
140.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
-220.00 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-980.00 M |
-2.41 B |
-780.00 M |
138.00 M |
110.00 M |
| Effect of Exchange rate on Cash |
31.00 M |
14.00 M |
-8.00 M |
14.00 M |
20.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |