| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
597.00 M |
593.00 M |
550.00 M |
442.00 M |
445.00 M |
| Depreciation & Depletion |
569.00 M |
562.00 M |
520.00 M |
441.00 M |
443.00 M |
| Amortization of Intangible Assets |
28.00 M |
31.00 M |
30.00 M |
1.00 M |
2.00 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 |
-18.00 M |
-48.00 M |
-26.00 M |
-46.00 M |
-6.00 M |
| Funds from Operations |
741.00 M |
1.20 B |
856.00 M |
713.00 M |
827.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-414.00 M |
-269.00 M |
29.00 M |
171.00 M |
-33.00 M |
| Incline (Decline) in Receivables |
300.00 M |
181.00 M |
50.00 M |
-173.00 M |
-16.00 M |
| Incline (Decline) in Inventories |
-174.00 M |
-194.00 M |
-118.00 M |
37.00 M |
-266.00 M |
| Incline (Decline) in Accounts Payable |
-250.00 M |
105.00 M |
44.00 M |
87.00 M |
253.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-207.00 M |
-94.00 M |
78.00 M |
47.00 M |
18.00 M |
| Incline (Decline) in Other Assets or Liabilties |
-83.00 M |
-267.00 M |
-25.00 M |
173.00 M |
-22.00 M |
| Net Cash Flow/Operating Activities |
327.00 M |
933.00 M |
885.00 M |
884.00 M |
794.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
77.00 M |
2.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
53.00 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
119.00 M |
130.00 M |
122.00 M |
141.00 M |
74.00 M |
| Other Uses - Investing |
5.00 M |
-75.00 M |
687.00 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
100.00 M |
110.00 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
433.00 M |
331.00 M |
1.19 B |
430.00 M |
439.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
102.00 M |
64.00 M |
65.00 M |
| Other Proceeds from Sale/Issues of Stock |
21.00 M |
68.00 M |
54.00 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
247.00 M |
368.00 M |
0.00 |
34.00 M |
251.00 M |
| Long Term Borrowings |
545.00 M |
3.00 M |
757.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
101.00 M |
-243.00 M |
381.00 M |
-124.00 M |
-37.00 M |
| Reduction in Long Term Debt |
131.00 M |
17.00 M |
1.05 B |
7.00 M |
21.00 M |
| Cash Dividends Paid Total |
128.00 M |
134.00 M |
130.00 M |
116.00 M |
116.00 M |
| Common Dividends (Cash) |
128.00 M |
134.00 M |
130.00 M |
116.00 M |
116.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
13.00 M |
9.00 M |
3.00 M |
0.00 |
| Other Uses - Financing |
-20.00 M |
-5.00 M |
13.00 M |
9.00 M |
3.00 M |
| Net Cash Flow - Financing |
141.00 M |
-696.00 M |
29.00 M |
-170.00 M |
-358.00 M |
| Effect of Exchange rate on Cash |
-90.00 M |
33.00 M |
18.00 M |
-3.00 M |
-3.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |