| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
442.00 M |
488.00 M |
490.00 M |
456.00 M |
391.00 M |
| Depreciation & Depletion |
366.00 M |
391.00 M |
391.00 M |
392.00 M |
349.00 M |
| Amortization of Intangible Assets |
76.00 M |
97.00 M |
99.00 M |
64.00 M |
42.00 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 |
-3.88 B |
-496.00 M |
-101.00 M |
-200.00 M |
-100.00 M |
| Funds from Operations |
991.00 M |
1.21 B |
792.00 M |
361.00 M |
1.92 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.22 B |
-336.00 M |
-393.00 M |
1.71 B |
-54.00 M |
| Incline (Decline) in Receivables |
-321.00 M |
-157.00 M |
57.00 M |
-107.00 M |
-199.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-350.00 M |
682.00 M |
-35.00 M |
858.00 M |
23.00 M |
| Incline (Decline) in Income Taxes Payable |
-1.14 B |
-242.00 M |
4.00 M |
-39.00 M |
85.00 M |
| Incline (Decline) in Other Accruals |
-28.00 M |
94.00 M |
-167.00 M |
328.00 M |
125.00 M |
| Incline (Decline) in Other Assets or Liabilties |
618.00 M |
-713.00 M |
-252.00 M |
668.00 M |
-88.00 M |
| Net Cash Flow/Operating Activities |
-231.00 M |
878.00 M |
399.00 M |
2.07 B |
1.87 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
206.00 M |
221.00 M |
74.00 M |
2.36 B |
178.00 M |
| Incline (Decline) in Inventories |
0.00 |
107.00 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
57.00 M |
0.00 |
318.00 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
3.37 B |
511.00 M |
202.00 M |
23.00 M |
8.00 M |
| Other Uses - Investing |
-1.00 M |
12.00 M |
-52.00 M |
-161.00 M |
-136.00 M |
| Other Sources - Investing |
1.00 M |
52.00 M |
161.00 M |
136.00 M |
224.00 M |
| Net Cash Flow - Investing |
-2.84 B |
136.00 M |
-153.00 M |
2.56 B |
470.00 M |
| Proceeds from Stock Options |
— |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
186.00 M |
181.00 M |
269.00 M |
456.00 M |
573.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.30 B |
0.00 |
0.00 |
536.00 M |
1.20 B |
| Long Term Borrowings |
3.00 M |
322.00 M |
2.34 B |
4.26 B |
800.00 M |
| Incline or Decline in Short Term Borrowings |
-129.00 M |
-311.00 M |
— |
— |
— |
| Reduction in Long Term Debt |
1.12 B |
888.00 M |
1.99 B |
2.00 B |
872.00 M |
| Cash Dividends Paid Total |
413.00 M |
374.00 M |
363.00 M |
681.00 M |
631.00 M |
| Common Dividends (Cash) |
413.00 M |
374.00 M |
363.00 M |
681.00 M |
631.00 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 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-2.64 B |
-759.00 M |
128.00 M |
1.19 B |
-1.32 B |
| Effect of Exchange rate on Cash |
77.00 M |
73.00 M |
-43.00 M |
28.00 M |
47.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |