| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
409.00 M |
333.00 M |
320.00 M |
318.00 M |
— |
| Depreciation & Depletion |
285.00 M |
269.00 M |
263.00 M |
260.00 M |
— |
| Amortization of Intangible Assets |
124.00 M |
64.00 M |
57.00 M |
58.00 M |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.84 B |
25.00 M |
506.00 M |
267.00 M |
— |
| Funds from Operations |
1.83 B |
2.15 B |
2.08 B |
2.25 B |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
378.00 M |
-945.00 M |
305.00 M |
-480.00 M |
— |
| Incline (Decline) in Receivables |
-33.00 M |
10.00 M |
-38.00 M |
-358.00 M |
— |
| Incline (Decline) in Inventories |
-69.00 M |
-212.00 M |
-51.00 M |
-89.00 M |
— |
| Incline (Decline) in Accounts Payable |
-34.00 M |
-25.00 M |
7.00 M |
42.00 M |
— |
| Incline (Decline) in Income Taxes Payable |
129.00 M |
-263.00 M |
95.00 M |
48.00 M |
— |
| Incline (Decline) in Other Accruals |
276.00 M |
-376.00 M |
256.00 M |
-123.00 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
109.00 M |
-79.00 M |
36.00 M |
0.00 |
— |
| Net Cash Flow/Operating Activities |
2.21 B |
1.20 B |
2.38 B |
1.77 B |
— |
| Additions to Other Assets |
432.00 M |
331.00 M |
251.00 M |
— |
— |
| Net Assets from Acquisitions |
117.00 M |
382.00 M |
66.00 M |
— |
— |
| Incline (Decline) in Inventories |
0.00 |
— |
— |
— |
— |
| Decrease in Investments |
0.00 |
— |
— |
— |
— |
| Disposal of Fixed Assets |
0.00 |
— |
— |
— |
— |
| Other Uses - Investing |
1.20 B |
-881.00 M |
23.00 M |
54.00 M |
— |
| Other Sources - Investing |
60.00 M |
930.00 M |
18.00 M |
5.00 M |
— |
| Net Cash Flow - Investing |
1.71 B |
-67.00 M |
420.00 M |
305.00 M |
— |
| Proceeds from Stock Options |
0.00 |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
— |
— |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
— |
— |
— |
— |
| Long Term Borrowings |
4.30 B |
— |
— |
— |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
— |
— |
— |
— |
| Reduction in Long Term Debt |
2.82 B |
581.00 M |
1.38 B |
1.14 B |
— |
| 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 |
0.00 |
721.00 M |
49.00 M |
135.00 M |
— |
| Other Uses - Financing |
-1.37 B |
-596.00 M |
-610.00 M |
-302.00 M |
— |
| Net Cash Flow - Financing |
110.00 M |
-1.18 B |
-2.00 B |
-1.44 B |
— |
| Effect of Exchange rate on Cash |
20.00 M |
7.00 M |
2.00 M |
6.00 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |