| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
688.00 M |
719.00 M |
654.00 M |
195.00 M |
267.00 M |
| Depreciation & Depletion |
688.00 M |
719.00 M |
654.00 M |
195.00 M |
215.00 M |
| Amortization of Intangible Assets |
195.00 M |
52.00 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-1.40 B |
-149.00 M |
-1.39 B |
-194.00 M |
79.00 M |
| Funds from Operations |
1.24 B |
1.51 B |
211.00 M |
75.00 M |
564.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
198.00 M |
9.00 M |
197.00 M |
-7.00 M |
81.00 M |
| Incline (Decline) in Receivables |
1.00 M |
-102.00 M |
87.00 M |
-8.00 M |
588.00 M |
| Incline (Decline) in Inventories |
-5.00 M |
-38.00 M |
-50.00 M |
-14.00 M |
-56.00 M |
| Incline (Decline) in Accounts Payable |
-31.00 M |
49.00 M |
-73.00 M |
57.00 M |
50.00 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
262.00 M |
106.00 M |
133.00 M |
-16.00 M |
-21.00 M |
| Incline (Decline) in Other Assets or Liabilties |
-29.00 M |
-6.00 M |
100.00 M |
-26.00 M |
-480.00 M |
| Net Cash Flow/Operating Activities |
1.43 B |
1.52 B |
408.00 M |
68.00 M |
645.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
4.33 B |
5.00 M |
— |
| Incline (Decline) in Inventories |
700.00 M |
49.00 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
2.00 M |
87.00 M |
81.00 M |
25.00 M |
107.17 M |
| Disposal of Fixed Assets |
14.00 M |
0.00 |
9.00 M |
55.00 M |
70.72 M |
| Other Uses - Investing |
-956.00 M |
-176.00 M |
-304.00 M |
-218.00 M |
-229.00 M |
| Other Sources - Investing |
964.00 M |
627.00 M |
666.00 M |
218.00 M |
259.00 M |
| Net Cash Flow - Investing |
629.00 M |
352.00 M |
4.16 B |
-188.00 M |
-190.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
9.00 M |
7.00 M |
1.27 B |
200.00 M |
406.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
185.00 M |
353.00 M |
732.00 M |
250.00 M |
405.00 M |
| Long Term Borrowings |
16.00 M |
1.41 B |
8.62 B |
249.00 M |
1.33 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
350.00 M |
0.00 |
-100.00 M |
| Reduction in Long Term Debt |
234.00 M |
1.82 B |
5.11 B |
1.00 B |
1.49 B |
| Cash Dividends Paid Total |
55.00 M |
55.00 M |
50.00 M |
20.00 M |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
55.00 M |
55.00 M |
50.00 M |
20.00 M |
0.00 |
| Other Sources - Financing |
50.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
7.00 M |
0.00 |
-296.00 M |
-4.00 M |
-26.00 M |
| Net Cash Flow - Financing |
-442.00 M |
-814.00 M |
4.05 B |
-830.00 M |
-284.00 M |
| Effect of Exchange rate on Cash |
-1.00 M |
4.00 M |
4.00 M |
-2.00 M |
3.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |