| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
273.00 M |
502.00 M |
583.00 M |
577.00 M |
597.00 M |
| Depreciation & Depletion |
91.00 M |
92.00 M |
83.00 M |
577.00 M |
597.00 M |
| Amortization of Intangible Assets |
182.00 M |
410.00 M |
500.00 M |
463.00 M |
429.00 M |
| Deferred Income Taxes and Investment Tax credity |
1.04 B |
893.00 M |
423.00 M |
273.00 M |
569.00 M |
| Deferred Income Taxes |
1.04 B |
893.00 M |
423.00 M |
273.00 M |
569.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
135.00 M |
128.00 M |
101.00 M |
142.00 M |
226.00 M |
| Funds from Operations |
904.00 M |
534.00 M |
504.00 M |
551.00 M |
517.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
199.00 M |
534.00 M |
876.00 M |
976.00 M |
763.00 M |
| Incline (Decline) in Receivables |
111.00 M |
274.00 M |
435.00 M |
546.00 M |
723.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-95.00 M |
-12.00 M |
87.00 M |
-141.00 M |
0.00 |
| Incline (Decline) in Income Taxes Payable |
-82.00 M |
-93.00 M |
75.00 M |
164.00 M |
36.00 M |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
265.00 M |
365.00 M |
279.00 M |
407.00 M |
4.00 M |
| Net Cash Flow/Operating Activities |
1.10 B |
1.07 B |
1.38 B |
1.53 B |
1.28 B |
| Additions to Other Assets |
112.00 M |
85.00 M |
1.10 B |
469.00 M |
96.00 M |
| Net Assets from Acquisitions |
27.00 M |
212.00 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
4.00 M |
0.00 |
54.00 M |
390.00 M |
55.00 M |
| Decrease in Investments |
1.00 M |
44.00 M |
398.00 M |
274.00 M |
50.00 M |
| Disposal of Fixed Assets |
19.00 M |
22.00 M |
2.00 M |
14.00 M |
111.00 M |
| Other Uses - Investing |
-21.00 M |
-179.00 M |
-45.00 M |
100.00 M |
75.00 M |
| Other Sources - Investing |
28.00 M |
201.00 M |
82.00 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
219.00 M |
202.00 M |
847.00 M |
740.00 M |
95.00 M |
| Proceeds from Stock Options |
22.00 M |
43.00 M |
127.00 M |
99.00 M |
77.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-12.00 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
500.00 M |
1.22 B |
590.00 M |
161.00 M |
56.00 M |
| Long Term Borrowings |
750.00 M |
751.00 M |
0.00 |
1.00 B |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
759.00 M |
5.00 M |
912.00 M |
4.00 M |
826.00 M |
| Cash Dividends Paid Total |
82.00 M |
88.00 M |
93.00 M |
47.00 M |
47.00 M |
| Common Dividends (Cash) |
82.00 M |
88.00 M |
93.00 M |
47.00 M |
47.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-3.00 M |
0.00 |
0.00 |
-673.00 M |
0.00 |
| Net Cash Flow - Financing |
-572.00 M |
-515.00 M |
-1.47 B |
202.00 M |
-852.00 M |
| Effect of Exchange rate on Cash |
208.00 M |
93.00 M |
-63.00 M |
47.00 M |
55.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |