| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
555.00 M |
515.00 M |
518.00 M |
483.00 M |
433.00 M |
| Depreciation & Depletion |
555.00 M |
515.00 M |
469.00 M |
431.00 M |
384.00 M |
| Amortization of Intangible Assets |
49.00 M |
52.00 M |
49.00 M |
46.31 M |
— |
| Deferred Income Taxes and Investment Tax credity |
106.00 M |
120.00 M |
405.00 M |
152.00 M |
168.00 M |
| Deferred Income Taxes |
106.00 M |
120.00 M |
405.00 M |
152.00 M |
168.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-156.00 M |
106.00 M |
49.00 M |
19.00 M |
25.00 M |
| Funds from Operations |
1.37 B |
1.40 B |
953.00 M |
999.00 M |
1.08 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.47 B |
9.00 M |
857.00 M |
158.00 M |
253.00 M |
| Incline (Decline) in Receivables |
-38.00 M |
-5.00 M |
-9.00 M |
-75.00 M |
43.00 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
1.61 B |
-223.00 M |
855.00 M |
231.00 M |
129.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-98.00 M |
237.00 M |
11.00 M |
2.00 M |
81.00 M |
| Net Cash Flow/Operating Activities |
2.84 B |
1.41 B |
2.12 B |
1.16 B |
1.34 B |
| Additions to Other Assets |
0.00 |
6.00 M |
34.00 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
5.09 B |
4.51 B |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
4.89 B |
4.39 B |
6.00 M |
124.00 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-21.00 M |
0.00 |
41.00 M |
0.00 |
| Other Sources - Investing |
0.00 |
21.00 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.53 B |
1.50 B |
1.15 B |
1.73 B |
1.24 B |
| Proceeds from Stock Options |
139.00 M |
260.00 M |
132.00 M |
88.00 M |
93.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.00 B |
800.00 M |
55.00 M |
246.00 M |
0.00 |
| Long Term Borrowings |
500.00 M |
300.00 M |
300.00 M |
520.00 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 |
122.00 M |
607.00 M |
149.00 M |
207.00 M |
130.00 M |
| Cash Dividends Paid Total |
14.00 M |
14.00 M |
14.00 M |
14.00 M |
14.00 M |
| Common Dividends (Cash) |
14.00 M |
14.00 M |
14.00 M |
14.00 M |
14.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
28.00 M |
60.00 M |
3.00 M |
0.00 |
— |
| Other Uses - Financing |
5.00 M |
60.00 M |
-1.00 M |
-8.00 M |
3.00 M |
| Net Cash Flow - Financing |
-493.00 M |
-801.00 M |
260.00 M |
133.00 M |
-48.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |