| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
535.00 M |
531.00 M |
542.00 M |
513.00 M |
— |
| Depreciation & Depletion |
498.00 M |
463.00 M |
475.00 M |
447.00 M |
— |
| Amortization of Intangible Assets |
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 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.18 B |
345.00 M |
-11.00 M |
210.00 M |
— |
| Funds from Operations |
1.74 B |
2.02 B |
1.59 B |
1.64 B |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-213.00 M |
-360.00 M |
-80.00 M |
-351.00 M |
— |
| Incline (Decline) in Receivables |
-95.00 M |
-136.00 M |
-529.00 M |
-144.00 M |
— |
| Incline (Decline) in Inventories |
-124.00 M |
-353.00 M |
29.00 M |
-96.00 M |
— |
| Incline (Decline) in Accounts Payable |
87.00 M |
275.00 M |
205.00 M |
97.00 M |
— |
| Incline (Decline) in Income Taxes Payable |
-125.00 M |
-183.00 M |
133.00 M |
112.00 M |
— |
| Incline (Decline) in Other Accruals |
105.00 M |
98.00 M |
21.00 M |
-25.00 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
-61.00 M |
-61.00 M |
61.00 M |
-295.00 M |
— |
| Net Cash Flow/Operating Activities |
1.52 B |
1.66 B |
1.51 B |
1.29 B |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
23.00 M |
12.00 M |
3.00 M |
— |
| Incline (Decline) in Inventories |
0.00 |
1.00 M |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
66.00 M |
6.00 M |
— |
| Disposal of Fixed Assets |
72.00 M |
12.00 M |
163.00 M |
55.00 M |
— |
| Other Uses - Investing |
715.00 M |
67.00 M |
22.00 M |
20.00 M |
— |
| Other Sources - Investing |
227.00 M |
27.00 M |
0.00 |
27.00 M |
— |
| Net Cash Flow - Investing |
1.54 B |
639.00 M |
286.00 M |
372.00 M |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
85.00 M |
844.00 M |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
74.00 M |
0.00 |
0.00 |
— |
| Long Term Borrowings |
5.68 B |
0.00 |
0.00 |
— |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
-4.00 M |
-1.00 M |
7.00 M |
— |
| Reduction in Long Term Debt |
6.20 B |
845.00 M |
1.44 B |
1.52 B |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
1.14 B |
106.00 M |
19.00 M |
0.00 |
— |
| Other Uses - Financing |
953.00 M |
94.00 M |
7.00 M |
-109.00 M |
— |
| Net Cash Flow - Financing |
431.00 M |
-829.00 M |
-1.35 B |
-778.00 M |
— |
| Effect of Exchange rate on Cash |
46.00 M |
-1.00 M |
11.00 M |
6.00 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |