| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
112.00 M |
116.00 M |
118.91 M |
235.73 M |
318.16 M |
| Depreciation & Depletion |
72.00 M |
78.00 M |
89.18 M |
210.35 M |
296.09 M |
| Amortization of Intangible Assets |
40.00 M |
38.00 M |
29.73 M |
25.39 M |
22.07 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
220.00 M |
-70.00 M |
-393.89 M |
-516.80 M |
-187.59 M |
| Funds from Operations |
594.00 M |
509.00 M |
477.49 M |
652.80 M |
884.60 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
47.00 M |
-44.00 M |
-39.02 M |
-105.17 M |
-36.78 M |
| Incline (Decline) in Receivables |
42.00 M |
-30.00 M |
-57.60 M |
-23.91 M |
-16.45 M |
| Incline (Decline) in Inventories |
1.84 M |
-1.65 M |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
81.00 M |
52.00 M |
18.58 M |
-58.03 M |
91.95 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-76.00 M |
-66.00 M |
-47.15 M |
-106.67 M |
— |
| Net Cash Flow/Operating Activities |
641.00 M |
465.00 M |
438.48 M |
547.62 M |
847.82 M |
| Additions to Other Assets |
49.00 M |
40.00 M |
42.73 M |
34.45 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
11.15 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
6.00 M |
32.00 M |
14.86 M |
18.13 M |
22.07 M |
| Decrease in Investments |
61.00 M |
114.00 M |
230.39 M |
18.13 M |
9.20 M |
| Disposal of Fixed Assets |
25.00 M |
97.00 M |
1.15 B |
3.69 B |
185.75 M |
| Other Uses - Investing |
3.00 M |
64.00 M |
11.15 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
25.00 M |
39.00 M |
-1.14 B |
-3.38 B |
277.70 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
4.00 M |
53.00 M |
72.46 M |
47.15 M |
29.43 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
161.00 M |
300.00 M |
570.39 M |
427.94 M |
0.00 |
| Long Term Borrowings |
0.00 |
1.11 B |
0.00 |
0.00 |
474.49 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-105.31 M |
— |
| Reduction in Long Term Debt |
316.00 M |
0.00 |
319.57 M |
801.49 M |
0.00 |
| Cash Dividends Paid Total |
118.00 M |
1.52 B |
1.04 B |
146.88 M |
1.10 B |
| Common Dividends (Cash) |
118.00 M |
1.52 B |
1.04 B |
146.88 M |
1.10 B |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
29.43 M |
| Other Uses - Financing |
0.00 |
0.00 |
-1.86 M |
-2.13 B |
-592.19 M |
| Net Cash Flow - Financing |
-591.00 M |
-663.00 M |
-1.86 B |
-3.46 B |
-1.19 B |
| Effect of Exchange rate on Cash |
-48.00 M |
-9.00 M |
13.01 M |
-12.69 M |
-1.84 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |