| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
513.00 M |
488.00 M |
487.00 M |
454.00 M |
445.00 M |
| Depreciation & Depletion |
505.00 M |
481.00 M |
483.00 M |
449.00 M |
441.00 M |
| Amortization of Intangible Assets |
8.00 M |
7.00 M |
4.00 M |
5.00 M |
4.00 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 |
1.06 B |
-64.00 M |
-59.00 M |
-50.00 M |
234.00 M |
| Funds from Operations |
745.00 M |
848.00 M |
796.00 M |
703.00 M |
587.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
19.00 M |
20.00 M |
62.00 M |
-74.00 M |
150.00 M |
| Incline (Decline) in Receivables |
51.00 M |
-5.00 M |
6.00 M |
-78.00 M |
10.00 M |
| Incline (Decline) in Inventories |
31.00 M |
51.00 M |
21.00 M |
-54.00 M |
12.00 M |
| Incline (Decline) in Accounts Payable |
-34.00 M |
-30.00 M |
14.00 M |
-6.00 M |
62.00 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-54.00 M |
4.00 M |
11.00 M |
69.00 M |
23.00 M |
| Incline (Decline) in Other Assets or Liabilties |
25.00 M |
0.00 |
10.00 M |
-5.00 M |
43.00 M |
| Net Cash Flow/Operating Activities |
764.00 M |
868.00 M |
858.00 M |
629.00 M |
737.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
17.00 M |
23.00 M |
39.00 M |
40.00 M |
102.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
275.00 M |
342.00 M |
356.00 M |
322.00 M |
275.00 M |
| Other Uses - Investing |
0.00 |
-67.00 M |
0.00 |
0.00 |
-23.00 M |
| Other Sources - Investing |
0.00 |
67.00 M |
0.00 |
0.00 |
23.00 M |
| Net Cash Flow - Investing |
446.00 M |
604.00 M |
648.00 M |
541.00 M |
453.00 M |
| Proceeds from Stock Options |
3.00 M |
32.00 M |
78.00 M |
2.00 M |
6.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
605.00 M |
5.00 M |
4.00 M |
8.00 M |
5.00 M |
| Long Term Borrowings |
6.35 B |
460.00 M |
265.00 M |
0.00 |
2.21 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
6.10 B |
531.00 M |
746.00 M |
39.00 M |
2.22 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 |
31.00 M |
3.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-257.00 M |
31.00 M |
3.00 M |
-35.00 M |
-51.00 M |
| Net Cash Flow - Financing |
-612.00 M |
-13.00 M |
-404.00 M |
-80.00 M |
-64.00 M |
| Effect of Exchange rate on Cash |
-10.00 M |
11.00 M |
-3.00 M |
5.00 M |
4.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |