| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
576.00 M |
557.00 M |
517.00 M |
509.00 M |
497.00 M |
| Depreciation & Depletion |
545.00 M |
521.00 M |
482.00 M |
476.00 M |
464.00 M |
| Amortization of Intangible Assets |
31.00 M |
36.00 M |
35.00 M |
33.00 M |
33.00 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 |
708.00 M |
-27.00 M |
-114.00 M |
-82.00 M |
158.00 M |
| Funds from Operations |
517.00 M |
621.00 M |
602.00 M |
597.00 M |
712.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
256.00 M |
116.00 M |
47.00 M |
-95.00 M |
75.00 M |
| Incline (Decline) in Receivables |
612.00 M |
-66.00 M |
58.00 M |
-191.00 M |
-76.00 M |
| Incline (Decline) in Inventories |
91.00 M |
22.00 M |
-6.00 M |
-21.00 M |
-51.00 M |
| Incline (Decline) in Accounts Payable |
-460.00 M |
133.00 M |
-41.00 M |
27.00 M |
137.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
13.00 M |
27.00 M |
36.00 M |
90.00 M |
65.00 M |
| Net Cash Flow/Operating Activities |
773.00 M |
737.00 M |
649.00 M |
502.00 M |
787.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
40.00 M |
0.00 |
13.00 M |
134.00 M |
0.00 |
| Incline (Decline) in Inventories |
1.00 M |
1.00 M |
1.00 M |
8.00 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
15.00 M |
39.00 M |
43.00 M |
4.00 M |
89.00 M |
| Other Uses - Investing |
-1.00 M |
-7.00 M |
-41.00 M |
-2.00 M |
-34.00 M |
| Other Sources - Investing |
1.00 M |
31.00 M |
54.00 M |
2.00 M |
35.00 M |
| Net Cash Flow - Investing |
507.00 M |
468.00 M |
459.00 M |
639.00 M |
370.00 M |
| Proceeds from Stock Options |
4.00 M |
29.00 M |
23.00 M |
3.00 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
153.00 M |
137.00 M |
620.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
209.00 M |
143.00 M |
319.00 M |
| Long Term Borrowings |
6.00 M |
3.02 B |
37.00 M |
1.64 B |
1.59 B |
| Incline or Decline in Short Term Borrowings |
-6.00 M |
-27.00 M |
-40.00 M |
9.00 M |
18.00 M |
| Reduction in Long Term Debt |
297.00 M |
3.01 B |
304.00 M |
1.60 B |
2.40 B |
| 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 |
6.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
6.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-287.00 M |
11.00 M |
-340.00 M |
38.00 M |
-489.00 M |
| Effect of Exchange rate on Cash |
-118.00 M |
37.00 M |
69.00 M |
-32.00 M |
34.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |