| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
164.00 M |
147.00 M |
95.00 M |
75.00 M |
78.00 M |
| Depreciation & Depletion |
126.00 M |
113.00 M |
88.00 M |
69.00 M |
75.00 M |
| Amortization of Intangible Assets |
38.00 M |
34.00 M |
7.00 M |
6.00 M |
3.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
455.00 M |
133.00 M |
157.00 M |
86.00 M |
72.00 M |
| Funds from Operations |
5.00 M |
302.00 M |
496.00 M |
689.00 M |
733.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
333.00 M |
95.00 M |
100.00 M |
-55.00 M |
-64.00 M |
| Incline (Decline) in Receivables |
-8.00 M |
-18.00 M |
104.00 M |
-80.00 M |
-194.00 M |
| Incline (Decline) in Inventories |
-100.00 M |
12.00 M |
-3.00 M |
-14.00 M |
-23.00 M |
| Incline (Decline) in Accounts Payable |
23.00 M |
-2.00 M |
31.00 M |
28.00 M |
23.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
71.00 M |
43.00 M |
39.00 M |
46.00 M |
191.00 M |
| Incline (Decline) in Other Assets or Liabilties |
347.00 M |
60.00 M |
-71.00 M |
-35.00 M |
-61.00 M |
| Net Cash Flow/Operating Activities |
338.00 M |
397.00 M |
596.00 M |
634.00 M |
669.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Assets from Acquisitions |
607.00 M |
103.00 M |
661.00 M |
81.00 M |
3.00 M |
| Incline (Decline) in Inventories |
2.01 B |
1.52 B |
757.00 M |
2.53 B |
2.51 B |
| Decrease in Investments |
2.31 B |
1.32 B |
1.43 B |
1.00 B |
2.89 B |
| Disposal of Fixed Assets |
0.00 |
2.00 M |
2.00 M |
16.00 M |
1.00 M |
| Other Uses - Investing |
30.00 M |
0.00 |
2.00 M |
1.00 M |
1.00 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
429.00 M |
487.00 M |
108.00 M |
1.73 B |
-288.00 M |
| Proceeds from Stock Options |
0.00 |
168.00 M |
206.00 M |
241.00 M |
228.00 M |
| Other Proceeds from Sale/Issues of Stock |
192.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
709.00 M |
41.00 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
-14.00 M |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
51.00 M |
36.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
51.00 M |
36.00 M |
0.00 |
0.00 |
-3.00 M |
| Net Cash Flow - Financing |
243.00 M |
190.00 M |
-503.00 M |
200.00 M |
225.00 M |
| Effect of Exchange rate on Cash |
30.00 M |
29.00 M |
-13.00 M |
12.00 M |
18.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |