| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
373.00 M |
338.00 M |
342.00 M |
332.00 M |
388.00 M |
| Depreciation & Depletion |
332.00 M |
300.00 M |
313.00 M |
306.00 M |
368.00 M |
| Amortization of Intangible Assets |
41.00 M |
38.00 M |
29.00 M |
26.00 M |
20.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
562.00 M |
713.00 M |
1.69 B |
1.38 B |
2.10 B |
| Funds from Operations |
947.00 M |
964.00 M |
1.09 B |
922.00 M |
1.45 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-739.00 M |
-638.00 M |
-1.56 B |
-159.00 M |
-1.27 B |
| Incline (Decline) in Receivables |
-651.00 M |
-638.00 M |
-471.00 M |
-659.00 M |
-899.00 M |
| Incline (Decline) in Inventories |
-2.00 M |
-28.00 M |
-45.00 M |
11.00 M |
-40.00 M |
| Incline (Decline) in Accounts Payable |
-29.00 M |
-94.00 M |
-110.00 M |
69.00 M |
166.00 M |
| Incline (Decline) in Income Taxes Payable |
-21.00 M |
83.00 M |
-397.00 M |
510.00 M |
-562.00 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-36.00 M |
39.00 M |
-533.00 M |
-90.00 M |
67.00 M |
| Net Cash Flow/Operating Activities |
208.00 M |
326.00 M |
-462.00 M |
763.00 M |
-82.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
92.00 M |
36.00 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
26.00 M |
652.00 M |
43.00 M |
43.00 M |
3.00 M |
| Decrease in Investments |
224.00 M |
706.00 M |
244.00 M |
173.00 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
173.00 M |
431.00 M |
| Other Uses - Investing |
-147.00 M |
-151.00 M |
-63.00 M |
-56.00 M |
-76.00 M |
| Other Sources - Investing |
181.00 M |
210.00 M |
141.00 M |
75.00 M |
118.00 M |
| Net Cash Flow - Investing |
274.00 M |
520.00 M |
379.00 M |
392.00 M |
12.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
12.00 M |
2.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
773.00 M |
954.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.00 M |
22.00 M |
20.00 M |
25.00 M |
572.00 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
2.00 M |
4.00 M |
272.00 M |
774.00 M |
8.00 M |
| Other Uses - Financing |
2.00 M |
4.00 M |
272.00 M |
361.00 M |
-255.00 M |
| Net Cash Flow - Financing |
1.00 M |
-18.00 M |
252.00 M |
348.00 M |
129.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |