| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
142.00 M |
143.00 M |
162.00 M |
195.00 M |
153.00 M |
| Depreciation & Depletion |
120.00 M |
120.00 M |
134.00 M |
154.00 M |
129.00 M |
| Amortization of Intangible Assets |
22.00 M |
23.00 M |
28.00 M |
41.00 M |
24.00 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
100.00 M |
71.00 M |
-5.00 M |
-185.00 M |
-38.00 M |
| Funds from Operations |
1.60 B |
1.59 B |
1.40 B |
1.03 B |
600.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-281.00 M |
-260.00 M |
59.00 M |
246.00 M |
136.00 M |
| Incline (Decline) in Receivables |
-27.00 M |
8.00 M |
151.00 M |
-101.00 M |
-72.00 M |
| Incline (Decline) in Inventories |
26.00 M |
-41.00 M |
58.00 M |
200.00 M |
-61.00 M |
| Incline (Decline) in Accounts Payable |
-12.00 M |
-57.00 M |
226.00 M |
34.00 M |
82.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-67.00 M |
-72.00 M |
-124.00 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-201.00 M |
-98.00 M |
-252.00 M |
113.00 M |
187.00 M |
| Net Cash Flow/Operating Activities |
1.32 B |
1.33 B |
1.46 B |
1.27 B |
736.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
3.00 M |
3.52 B |
45.00 M |
0.00 |
| Incline (Decline) in Inventories |
56.00 M |
3.76 B |
7.68 B |
10.89 B |
4.58 B |
| Decrease in Investments |
246.00 M |
4.66 B |
7.76 B |
9.98 B |
4.76 B |
| Disposal of Fixed Assets |
8.00 M |
3.00 M |
27.00 M |
48.00 M |
204.00 M |
| Other Uses - Investing |
-193.00 M |
-14.00 M |
-14.00 M |
-16.00 M |
36.00 M |
| Other Sources - Investing |
193.00 M |
15.00 M |
18.00 M |
16.00 M |
0.00 |
| Net Cash Flow - Investing |
-278.00 M |
-763.00 M |
3.53 B |
989.00 M |
-260.00 M |
| Proceeds from Stock Options |
1.00 M |
1.00 M |
4.00 M |
3.00 M |
43.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-15.00 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
210.00 M |
60.00 M |
0.00 |
3.00 M |
71.00 M |
| Long Term Borrowings |
0.00 |
1.55 B |
3.19 B |
499.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
1.87 B |
198.00 M |
360.00 M |
56.00 M |
| Cash Dividends Paid Total |
999.00 M |
916.00 M |
775.00 M |
575.00 M |
383.00 M |
| Common Dividends (Cash) |
999.00 M |
916.00 M |
775.00 M |
575.00 M |
383.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
2.00 M |
2.00 M |
4.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
2.00 M |
2.00 M |
-48.00 M |
-14.00 M |
0.00 |
| Net Cash Flow - Financing |
-1.21 B |
-1.31 B |
2.17 B |
-450.00 M |
-467.00 M |
| Effect of Exchange rate on Cash |
-24.00 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |