| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
169.00 M |
139.00 M |
79.00 M |
— |
— |
| Depreciation & Depletion |
120.00 M |
94.00 M |
48.00 M |
— |
— |
| Amortization of Intangible Assets |
49.00 M |
45.00 M |
31.00 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-39.00 M |
-21.00 M |
-29.00 M |
— |
— |
| Funds from Operations |
682.00 M |
642.00 M |
593.00 M |
— |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-79.00 M |
-61.00 M |
-10.00 M |
— |
— |
| Incline (Decline) in Receivables |
-63.00 M |
2.00 M |
-18.00 M |
— |
— |
| Incline (Decline) in Inventories |
-14.00 M |
13.00 M |
18.00 M |
— |
— |
| Incline (Decline) in Accounts Payable |
-5.00 M |
-104.00 M |
34.00 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
10.00 M |
2.00 M |
1.00 M |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-7.00 M |
26.00 M |
-45.00 M |
— |
— |
| Net Cash Flow/Operating Activities |
603.00 M |
581.00 M |
583.00 M |
— |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Assets from Acquisitions |
30.00 M |
435.00 M |
— |
— |
— |
| Incline (Decline) in Inventories |
2.00 M |
53.00 M |
35.00 M |
— |
— |
| Decrease in Investments |
98.00 M |
53.00 M |
36.00 M |
— |
— |
| Disposal of Fixed Assets |
6.00 M |
16.00 M |
5.00 M |
— |
— |
| Other Uses - Investing |
929.00 M |
-75.00 M |
-321.00 M |
— |
— |
| Other Sources - Investing |
1.01 B |
166.00 M |
680.00 M |
— |
— |
| Net Cash Flow - Investing |
1.09 B |
502.00 M |
-283.00 M |
— |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
— |
— |
| Long Term Borrowings |
2.84 B |
2.09 B |
124.00 M |
— |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Reduction in Long Term Debt |
3.46 B |
2.06 B |
279.00 M |
— |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
— |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Sources - Financing |
1.34 B |
1.00 M |
3.00 M |
— |
— |
| Other Uses - Financing |
1.12 B |
-102.00 M |
-660.00 M |
— |
— |
| Net Cash Flow - Financing |
515.00 M |
-72.00 M |
-815.00 M |
— |
— |
| Effect of Exchange rate on Cash |
1.00 M |
-42.00 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |