| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.20 B |
1.16 B |
1.16 B |
1.29 B |
1.38 B |
| Depreciation & Depletion |
1.04 B |
1.02 B |
1.03 B |
1.14 B |
1.22 B |
| Amortization of Intangible Assets |
166.00 M |
135.00 M |
131.00 M |
153.00 M |
155.00 M |
| Deferred Income Taxes and Investment Tax credity |
3.72 B |
3.86 B |
4.20 B |
4.07 B |
4.80 B |
| Deferred Income Taxes |
3.72 B |
3.86 B |
4.20 B |
4.07 B |
4.80 B |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-81.00 M |
101.00 M |
57.00 M |
-115.00 M |
-525.00 M |
| Funds from Operations |
1.62 B |
1.49 B |
360.00 M |
416.00 M |
-376.00 M |
| Extraordinary Items & Discontinued Operations |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
311.00 M |
450.00 M |
664.00 M |
301.00 M |
977.00 M |
| Incline (Decline) in Receivables |
-41.00 M |
3.00 M |
-156.00 M |
-89.00 M |
690.00 M |
| Incline (Decline) in Inventories |
-128.00 M |
-7.00 M |
-59.00 M |
8.00 M |
56.00 M |
| Incline (Decline) in Accounts Payable |
412.00 M |
-130.00 M |
250.00 M |
-26.00 M |
-198.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
68.00 M |
584.00 M |
629.00 M |
408.00 M |
429.00 M |
| Net Cash Flow/Operating Activities |
1.94 B |
1.94 B |
1.02 B |
717.00 M |
601.00 M |
| Additions to Other Assets |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
|
918.00 M |
899.00 M |
323.00 M |
640.00 M |
| Decrease in Investments |
207.00 M |
49.00 M |
256.00 M |
540.00 M |
— |
| Disposal of Fixed Assets |
228.00 M |
49.00 M |
40.00 M |
265.00 M |
395.00 M |
| Other Uses - Investing |
-45.00 M |
-34.00 M |
-1.00 M |
12.00 M |
-24.00 M |
| Other Sources - Investing |
45.00 M |
42.00 M |
1.00 M |
0.00 |
24.00 M |
| Net Cash Flow - Investing |
234.00 M |
1.36 B |
1.54 B |
1.05 B |
645.00 M |
| Proceeds from Stock Options |
90.00 M |
230.00 M |
56.00 M |
7.00 M |
1.00 M |
| Other Proceeds from Sale/Issues of Stock |
497.00 M |
400.00 M |
223.00 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
|
|
1.25 B |
1.98 B |
945.00 M |
| Incline or Decline in Short Term Borrowings |
|
|
|
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.32 B |
1.37 B |
1.13 B |
1.65 B |
0.00 |
| Cash Dividends Paid Total |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
|
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
59.00 M |
145.00 M |
133.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
59.00 M |
145.00 M |
133.00 M |
0.00 |
-886.00 M |
| Net Cash Flow - Financing |
-1.68 B |
-591.00 M |
533.00 M |
331.00 M |
60.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |