| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
591.00 M |
517.00 M |
463.00 M |
373.00 M |
349.00 M |
| Depreciation & Depletion |
579.00 M |
517.00 M |
463.00 M |
373.00 M |
349.00 M |
| Amortization of Intangible Assets |
12.00 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-8.00 M |
55.00 M |
75.00 M |
-22.00 M |
60.00 M |
| Funds from Operations |
1.00 B |
1.12 B |
842.00 M |
493.00 M |
331.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
18.00 M |
-114.00 M |
39.00 M |
21.00 M |
33.00 M |
| Incline (Decline) in Receivables |
41.00 M |
-57.00 M |
-11.00 M |
8.00 M |
-15.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
3.00 M |
-18.00 M |
7.00 M |
9.00 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
-26.00 M |
-57.00 M |
68.00 M |
6.00 M |
39.00 M |
| Net Cash Flow/Operating Activities |
1.02 B |
1.00 B |
881.00 M |
514.00 M |
364.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
37.00 M |
1.02 B |
284.00 M |
503.00 M |
| Incline (Decline) in Inventories |
77.00 M |
12.00 M |
78.00 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
90.00 M |
6.00 M |
| Disposal of Fixed Assets |
38.00 M |
400.00 M |
780.00 M |
122.00 M |
246.00 M |
| Other Uses - Investing |
5.00 M |
-70.00 M |
6.00 M |
10.00 M |
3.00 M |
| Other Sources - Investing |
9.00 M |
93.00 M |
22.00 M |
8.00 M |
47.00 M |
| Net Cash Flow - Investing |
716.00 M |
192.00 M |
855.00 M |
431.00 M |
505.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
383.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
182.00 M |
0.00 |
150.00 M |
100.00 M |
104.00 M |
| Long Term Borrowings |
710.00 M |
1.02 B |
1.64 B |
670.00 M |
837.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
269.00 M |
1.31 B |
999.00 M |
701.00 M |
1.29 B |
| Cash Dividends Paid Total |
531.00 M |
453.00 M |
309.00 M |
132.00 M |
56.00 M |
| Common Dividends (Cash) |
522.00 M |
444.00 M |
291.00 M |
102.00 M |
19.00 M |
| Preferred Dividends (Cash) |
9.00 M |
9.00 M |
18.00 M |
30.00 M |
37.00 M |
| Other Sources - Financing |
16.00 M |
74.00 M |
0.00 |
45.00 M |
0.00 |
| Other Uses - Financing |
-12.00 M |
52.00 M |
-30.00 M |
5.00 M |
-45.00 M |
| Net Cash Flow - Financing |
-284.00 M |
-685.00 M |
154.00 M |
-246.00 M |
-276.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |