| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
327.00 M |
308.00 M |
304.00 M |
322.00 M |
367.00 M |
| Depreciation & Depletion |
313.00 M |
294.00 M |
287.00 M |
302.00 M |
334.00 M |
| Amortization of Intangible Assets |
14.00 M |
14.00 M |
17.00 M |
20.00 M |
33.00 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
130.00 M |
-12.00 M |
-115.00 M |
132.00 M |
467.00 M |
| Funds from Operations |
748.00 M |
712.00 M |
861.00 M |
488.00 M |
421.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-16.00 M |
-103.00 M |
-92.00 M |
6.00 M |
-177.00 M |
| Incline (Decline) in Receivables |
-28.00 M |
-82.00 M |
60.00 M |
-133.00 M |
-46.00 M |
| Incline (Decline) in Inventories |
66.00 M |
-99.00 M |
-110.00 M |
18.00 M |
41.00 M |
| Incline (Decline) in Accounts Payable |
48.00 M |
53.00 M |
71.00 M |
49.00 M |
-2.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-102.00 M |
25.00 M |
-113.00 M |
72.00 M |
-170.00 M |
| Net Cash Flow/Operating Activities |
732.00 M |
609.00 M |
769.00 M |
494.00 M |
244.00 M |
| Additions to Other Assets |
11.00 M |
16.00 M |
11.00 M |
14.00 M |
15.00 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
40.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
417.00 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
202.00 M |
322.00 M |
50.00 M |
127.00 M |
71.00 M |
| Other Uses - Investing |
-32.00 M |
11.00 M |
131.00 M |
13.00 M |
-14.00 M |
| Other Sources - Investing |
32.00 M |
0.00 |
0.00 |
0.00 |
14.00 M |
| Net Cash Flow - Investing |
335.00 M |
94.00 M |
18.00 M |
148.00 M |
160.00 M |
| Proceeds from Stock Options |
103.00 M |
93.00 M |
100.00 M |
77.00 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
382.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
189.00 M |
0.00 |
495.00 M |
| Incline or Decline in Short Term Borrowings |
-22.00 M |
-50.00 M |
-150.00 M |
-19.00 M |
39.00 M |
| Reduction in Long Term Debt |
0.00 |
0.00 |
544.00 M |
500.00 M |
5.00 M |
| Cash Dividends Paid Total |
147.00 M |
144.00 M |
142.00 M |
137.00 M |
136.00 M |
| Common Dividends (Cash) |
147.00 M |
144.00 M |
142.00 M |
137.00 M |
136.00 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 |
4.00 M |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
4.00 M |
| Net Cash Flow - Financing |
-448.00 M |
-101.00 M |
-547.00 M |
-579.00 M |
397.00 M |
| Effect of Exchange rate on Cash |
1.00 M |
-5.00 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |