| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
469.00 M |
426.00 M |
389.00 M |
372.00 M |
359.00 M |
| Depreciation & Depletion |
469.00 M |
426.00 M |
389.00 M |
372.00 M |
368.00 M |
| Amortization of Intangible Assets |
65.00 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
111.00 M |
— |
— |
— |
— |
| Deferred Income Taxes |
111.00 M |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-134.00 M |
-108.00 M |
-310.00 M |
72.00 M |
-221.00 M |
| Funds from Operations |
1.07 B |
1.46 B |
1.21 B |
1.44 B |
796.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
81.00 M |
-216.00 M |
27.00 M |
-99.00 M |
312.00 M |
| Incline (Decline) in Receivables |
0.00 |
9.00 M |
29.00 M |
-44.00 M |
-34.00 M |
| Incline (Decline) in Inventories |
382.00 M |
-241.00 M |
-190.00 M |
-67.00 M |
-13.00 M |
| Incline (Decline) in Accounts Payable |
-278.00 M |
106.00 M |
195.00 M |
28.00 M |
33.00 M |
| Incline (Decline) in Income Taxes Payable |
-36.00 M |
-66.00 M |
-1.00 M |
-124.00 M |
182.00 M |
| Incline (Decline) in Other Accruals |
-12.00 M |
-61.00 M |
31.00 M |
124.00 M |
135.00 M |
| Incline (Decline) in Other Assets or Liabilties |
25.00 M |
37.00 M |
-37.00 M |
-16.00 M |
9.00 M |
| Net Cash Flow/Operating Activities |
1.16 B |
1.24 B |
1.23 B |
1.34 B |
1.13 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
13.00 M |
26.00 M |
20.00 M |
31.00 M |
34.00 M |
| Other Uses - Investing |
-1.00 M |
17.00 M |
0.00 |
-186.00 M |
-3.60 B |
| Other Sources - Investing |
1.00 M |
0.00 |
0.00 |
283.00 M |
4.67 B |
| Net Cash Flow - Investing |
955.00 M |
1.23 B |
752.00 M |
318.00 M |
-3.22 B |
| Proceeds from Stock Options |
4.00 M |
45.00 M |
135.00 M |
162.00 M |
248.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
260.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
400.00 M |
750.00 M |
2.25 B |
1.91 B |
| Long Term Borrowings |
0.00 |
980.00 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
4.00 M |
| Reduction in Long Term Debt |
203.00 M |
746.00 M |
21.00 M |
474.00 M |
856.00 M |
| Cash Dividends Paid Total |
178.00 M |
174.00 M |
153.00 M |
131.00 M |
150.00 M |
| Common Dividends (Cash) |
178.00 M |
174.00 M |
153.00 M |
131.00 M |
138.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
12.00 M |
| Other Sources - Financing |
1.00 M |
17.00 M |
39.00 M |
43.00 M |
0.00 |
| Other Uses - Financing |
-3.00 M |
9.00 M |
38.00 M |
43.00 M |
-1.00 M |
| Net Cash Flow - Financing |
-380.00 M |
-286.00 M |
-751.00 M |
-2.65 B |
-2.66 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |