| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
785.00 M |
1.33 B |
1.40 B |
1.03 B |
830.00 M |
| Depreciation & Depletion |
679.00 M |
1.18 B |
1.28 B |
964.00 M |
803.00 M |
| Amortization of Intangible Assets |
106.00 M |
146.00 M |
121.00 M |
66.00 M |
27.00 M |
| Deferred Income Taxes and Investment Tax credity |
350.00 M |
679.00 M |
659.00 M |
167.00 M |
— |
| Deferred Income Taxes |
350.00 M |
679.00 M |
659.00 M |
167.00 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-846.00 M |
76.00 M |
187.00 M |
135.00 M |
378.00 M |
| Funds from Operations |
508.00 M |
703.00 M |
578.00 M |
1.21 B |
1.43 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
— |
— |
— |
| Funds from/for Other Operating Activities |
-194.00 M |
253.00 M |
630.00 M |
-41.00 M |
213.00 M |
| Incline (Decline) in Receivables |
161.00 M |
157.00 M |
228.00 M |
-43.00 M |
-9.00 M |
| Incline (Decline) in Inventories |
108.00 M |
271.00 M |
306.00 M |
83.00 M |
128.00 M |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-463.00 M |
-175.00 M |
96.00 M |
-81.00 M |
94.00 M |
| Net Cash Flow/Operating Activities |
314.00 M |
956.00 M |
1.21 B |
1.17 B |
1.64 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.00 M |
3.00 M |
984.00 M |
369.00 M |
697.00 M |
| Incline (Decline) in Inventories |
173.00 M |
135.00 M |
194.00 M |
147.00 M |
176.00 M |
| Decrease in Investments |
166.00 M |
133.00 M |
182.00 M |
124.00 M |
86.00 M |
| Disposal of Fixed Assets |
227.00 M |
178.00 M |
130.00 M |
24.00 M |
26.00 M |
| Other Uses - Investing |
-2.45 B |
19.00 M |
-34.00 M |
-708.00 M |
0.00 |
| Other Sources - Investing |
2.45 B |
0.00 |
34.00 M |
708.00 M |
0.00 |
| Net Cash Flow - Investing |
-2.41 B |
225.00 M |
1.30 B |
120.00 M |
1.27 B |
| Proceeds from Stock Options |
6.00 M |
0.00 |
12.00 M |
5.00 M |
12.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-57.00 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
177.00 M |
765.00 M |
2.52 B |
147.00 M |
1.69 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
-11.00 M |
-126.00 M |
-308.00 M |
-574.00 M |
| Reduction in Long Term Debt |
1.36 B |
1.56 B |
1.67 B |
767.00 M |
531.00 M |
| Cash Dividends Paid Total |
144.00 M |
144.00 M |
144.00 M |
143.00 M |
330.00 M |
| Common Dividends (Cash) |
144.00 M |
144.00 M |
144.00 M |
143.00 M |
330.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
44.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
44.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-1.28 B |
-947.00 M |
533.00 M |
-1.07 B |
270.00 M |
| Effect of Exchange rate on Cash |
36.00 M |
20.00 M |
-27.00 M |
23.00 M |
33.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |