| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
89.00 M |
80.00 M |
72.00 M |
69.00 M |
56.00 M |
| Depreciation & Depletion |
59.00 M |
52.00 M |
46.00 M |
40.00 M |
36.00 M |
| Amortization of Intangible Assets |
30.00 M |
28.00 M |
26.00 M |
29.00 M |
20.00 M |
| Deferred Income Taxes and Investment Tax credity |
72.00 M |
67.00 M |
44.00 M |
44.00 M |
44.00 M |
| Deferred Income Taxes |
72.00 M |
67.00 M |
44.00 M |
44.00 M |
44.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
59.00 M |
20.00 M |
62.00 M |
-522.00 M |
169.00 M |
| Funds from Operations |
604.00 M |
511.00 M |
528.00 M |
432.00 M |
556.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-21.00 M |
-166.00 M |
176.00 M |
155.00 M |
151.00 M |
| Incline (Decline) in Receivables |
4.00 M |
-237.00 M |
-72.00 M |
51.00 M |
-221.00 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
67.00 M |
47.00 M |
36.00 M |
52.00 M |
158.00 M |
| Incline (Decline) in Income Taxes Payable |
43.00 M |
28.00 M |
107.00 M |
-76.00 M |
77.00 M |
| Incline (Decline) in Other Accruals |
-73.00 M |
54.00 M |
96.00 M |
94.00 M |
128.00 M |
| Incline (Decline) in Other Assets or Liabilties |
-62.00 M |
-58.00 M |
9.00 M |
34.00 M |
9.00 M |
| Net Cash Flow/Operating Activities |
583.00 M |
345.00 M |
704.00 M |
587.00 M |
707.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
204.00 M |
145.00 M |
378.00 M |
226.00 M |
232.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
4.26 B |
7.85 B |
6.40 B |
| Decrease in Investments |
0.00 |
0.00 |
5.92 B |
7.56 B |
6.29 B |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
33.00 M |
| Other Uses - Investing |
37.00 M |
-1.00 M |
-33.00 M |
-741.00 M |
-2.00 M |
| Other Sources - Investing |
14.00 M |
3.00 M |
33.00 M |
753.00 M |
2.00 M |
| Net Cash Flow - Investing |
300.00 M |
205.00 M |
-1.24 B |
-170.00 M |
345.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
76.00 M |
98.00 M |
1.34 B |
155.00 M |
130.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
445.00 M |
309.00 M |
724.00 M |
818.00 M |
607.00 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
27.00 M |
351.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
113.00 M |
10.00 M |
27.00 M |
46.00 M |
24.00 M |
| Cash Dividends Paid Total |
1.00 M |
2.00 M |
2.44 B |
0.00 |
0.00 |
| Common Dividends (Cash) |
1.00 M |
2.00 M |
2.44 B |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
56.00 M |
66.00 M |
6.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
56.00 M |
66.00 M |
6.00 M |
-4.00 M |
-4.00 M |
| Net Cash Flow - Financing |
-427.00 M |
-157.00 M |
-1.84 B |
-713.00 M |
-478.00 M |
| Effect of Exchange rate on Cash |
-16.00 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |