| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
484.00 M |
559.00 M |
535.00 M |
531.00 M |
542.00 M |
| Depreciation & Depletion |
484.00 M |
523.00 M |
498.00 M |
463.00 M |
475.00 M |
| Amortization of Intangible Assets |
36.00 M |
37.00 M |
68.00 M |
67.00 M |
66.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-1.07 B |
1.18 B |
345.00 M |
-11.00 M |
210.00 M |
| Funds from Operations |
418.00 M |
1.07 B |
1.74 B |
2.02 B |
1.59 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-78.00 M |
-213.00 M |
-360.00 M |
-80.00 M |
-351.00 M |
| Incline (Decline) in Receivables |
-106.00 M |
-95.00 M |
-136.00 M |
-529.00 M |
-144.00 M |
| Incline (Decline) in Inventories |
-280.00 M |
-124.00 M |
-353.00 M |
29.00 M |
-96.00 M |
| Incline (Decline) in Accounts Payable |
49.00 M |
87.00 M |
275.00 M |
205.00 M |
97.00 M |
| Incline (Decline) in Income Taxes Payable |
15.00 M |
-125.00 M |
-183.00 M |
133.00 M |
112.00 M |
| Incline (Decline) in Other Accruals |
126.00 M |
105.00 M |
98.00 M |
21.00 M |
-25.00 M |
| Incline (Decline) in Other Assets or Liabilties |
118.00 M |
-61.00 M |
-61.00 M |
61.00 M |
-295.00 M |
| Net Cash Flow/Operating Activities |
1.33 B |
989.00 M |
1.52 B |
1.66 B |
1.51 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
3.00 M |
0.00 |
23.00 M |
12.00 M |
3.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
1.00 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
66.00 M |
6.00 M |
| Disposal of Fixed Assets |
42.00 M |
72.00 M |
12.00 M |
163.00 M |
55.00 M |
| Other Uses - Investing |
-1.47 B |
715.00 M |
67.00 M |
22.00 M |
20.00 M |
| Other Sources - Investing |
1.51 B |
227.00 M |
27.00 M |
0.00 |
27.00 M |
| Net Cash Flow - Investing |
-387.00 M |
-893.00 M |
1.54 B |
639.00 M |
286.00 M |
| Proceeds from Stock Options |
54.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
85.00 M |
844.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.24 B |
0.00 |
74.00 M |
0.00 |
0.00 |
| Long Term Borrowings |
1.53 B |
5.68 B |
0.00 |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-4.00 M |
-1.00 M |
7.00 M |
| Reduction in Long Term Debt |
1.75 B |
6.20 B |
845.00 M |
1.44 B |
1.52 B |
| Cash Dividends Paid Total |
294.00 M |
271.00 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
294.00 M |
271.00 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
33.00 M |
1.14 B |
106.00 M |
19.00 M |
0.00 |
| Other Uses - Financing |
-59.00 M |
953.00 M |
94.00 M |
7.00 M |
-109.00 M |
| Net Cash Flow - Financing |
-1.25 B |
-1.74 B |
431.00 M |
-829.00 M |
-1.35 B |
| Effect of Exchange rate on Cash |
-31.00 M |
1.00 M |
46.00 M |
-1.00 M |
11.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |