| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.28 B |
1.30 B |
1.26 B |
976.00 M |
734.00 M |
| Depreciation & Depletion |
1.24 B |
1.26 B |
1.20 B |
943.00 M |
734.00 M |
| Amortization of Intangible Assets |
42.00 M |
43.00 M |
69.00 M |
33.00 M |
— |
| Deferred Income Taxes and Investment Tax credity |
52.00 M |
51.00 M |
48.00 M |
45.00 M |
42.00 M |
| Deferred Income Taxes |
52.00 M |
51.00 M |
48.00 M |
45.00 M |
42.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.80 B |
264.00 M |
425.00 M |
-343.00 M |
9.00 M |
| Funds from Operations |
1.98 B |
2.46 B |
2.66 B |
2.00 B |
1.49 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-101.00 M |
-228.00 M |
1.03 B |
-59.00 M |
16.00 M |
| Incline (Decline) in Receivables |
12.00 M |
28.00 M |
207.00 M |
-147.00 M |
17.00 M |
| Incline (Decline) in Inventories |
291.00 M |
256.00 M |
-51.00 M |
495.00 M |
95.00 M |
| Incline (Decline) in Accounts Payable |
-317.00 M |
-528.00 M |
-841.00 M |
-444.00 M |
-24.00 M |
| Incline (Decline) in Income Taxes Payable |
-146.00 M |
14.00 M |
-139.00 M |
49.00 M |
-6.00 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
59.00 M |
2.00 M |
1.86 B |
-12.00 M |
-66.00 M |
| Net Cash Flow/Operating Activities |
1.88 B |
2.23 B |
3.69 B |
1.94 B |
1.51 B |
| Additions to Other Assets |
136.00 M |
111.00 M |
75.00 M |
88.00 M |
81.00 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
5.32 B |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
38.00 M |
293.00 M |
2.47 B |
19.00 M |
27.00 M |
| Other Uses - Investing |
-68.00 M |
-22.00 M |
-210.00 M |
-3.45 B |
206.00 M |
| Other Sources - Investing |
68.00 M |
23.00 M |
1.35 B |
3.58 B |
30.00 M |
| Net Cash Flow - Investing |
791.00 M |
790.00 M |
-1.28 B |
2.51 B |
727.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
7.00 M |
239.00 M |
382.00 M |
334.00 M |
298.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.00 M |
3.32 B |
2.50 B |
7.00 M |
901.00 M |
| Long Term Borrowings |
632.00 M |
1.95 B |
1.15 B |
4.58 B |
186.00 M |
| Incline or Decline in Short Term Borrowings |
-116.00 M |
-57.00 M |
-77.00 M |
-53.00 M |
38.00 M |
| Reduction in Long Term Debt |
666.00 M |
649.00 M |
2.68 B |
4.76 B |
365.00 M |
| Cash Dividends Paid Total |
221.00 M |
230.00 M |
274.00 M |
157.00 M |
93.00 M |
| Common Dividends (Cash) |
221.00 M |
230.00 M |
274.00 M |
157.00 M |
93.00 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 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-10.00 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-365.00 M |
-2.07 B |
-4.01 B |
-58.00 M |
-837.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |