| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
238.00 M |
248.00 M |
244.00 M |
241.00 M |
237.00 M |
| Depreciation & Depletion |
220.00 M |
228.00 M |
230.00 M |
209.00 M |
209.00 M |
| Amortization of Intangible Assets |
18.00 M |
20.00 M |
14.00 M |
32.00 M |
28.00 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
778.00 M |
405.00 M |
602.00 M |
177.00 M |
206.00 M |
| Funds from Operations |
636.00 M |
987.00 M |
1.26 B |
1.36 B |
1.46 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
161.00 M |
283.00 M |
-57.00 M |
9.00 M |
-10.00 M |
| Incline (Decline) in Receivables |
294.00 M |
243.00 M |
106.00 M |
-94.00 M |
-114.00 M |
| Incline (Decline) in Inventories |
104.00 M |
157.00 M |
-126.00 M |
-57.00 M |
-138.00 M |
| Incline (Decline) in Accounts Payable |
-237.00 M |
-117.00 M |
-37.00 M |
160.00 M |
242.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
0.00 |
— |
— |
— |
| Net Cash Flow/Operating Activities |
797.00 M |
1.27 B |
1.21 B |
1.37 B |
1.45 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
21.00 M |
203.00 M |
28.00 M |
25.00 M |
16.00 M |
| Incline (Decline) in Inventories |
0.00 |
1.05 B |
142.00 M |
155.00 M |
349.00 M |
| Decrease in Investments |
58.00 M |
1.16 B |
213.00 M |
348.00 M |
679.00 M |
| Disposal of Fixed Assets |
180.00 M |
90.00 M |
176.00 M |
278.00 M |
172.00 M |
| Other Uses - Investing |
30.00 M |
94.00 M |
57.00 M |
15.00 M |
15.00 M |
| Other Sources - Investing |
0.00 |
0.00 |
22.00 M |
19.00 M |
30.50 M |
| Net Cash Flow - Investing |
13.00 M |
347.00 M |
226.00 M |
-186.00 M |
-161.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
60.00 M |
28.00 M |
33.00 M |
58.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
160.00 M |
857.00 M |
854.00 M |
986.00 M |
943.00 M |
| Long Term Borrowings |
0.00 |
600.00 M |
1.01 B |
527.00 M |
293.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
-1.42 B |
-827.00 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
33.00 M |
56.00 M |
31.00 M |
120.00 M |
306.00 M |
| Cash Dividends Paid Total |
336.00 M |
347.00 M |
349.00 M |
339.00 M |
302.00 M |
| Common Dividends (Cash) |
336.00 M |
347.00 M |
349.00 M |
339.00 M |
302.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
19.00 M |
19.00 M |
18.00 M |
0.00 |
55.00 M |
| Other Uses - Financing |
-103.00 M |
19.00 M |
18.00 M |
0.00 |
55.00 M |
| Net Cash Flow - Financing |
-632.00 M |
-2.01 B |
-1.01 B |
-885.00 M |
-1.14 B |
| Effect of Exchange rate on Cash |
-46.00 M |
47.00 M |
18.00 M |
-5.00 M |
29.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |