| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
90.00 M |
66.00 M |
63.00 M |
54.00 M |
47.00 M |
| Depreciation & Depletion |
54.00 M |
66.00 M |
63.00 M |
54.00 M |
41.00 M |
| Amortization of Intangible Assets |
36.00 M |
6.00 M |
3.00 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
0.00 |
-17.00 M |
-102.00 M |
-95.00 M |
18.00 M |
| Funds from Operations |
439.00 M |
524.00 M |
492.00 M |
306.00 M |
473.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-228.00 M |
-256.00 M |
-345.00 M |
-166.00 M |
17.00 M |
| Incline (Decline) in Receivables |
-590.00 M |
632.00 M |
-248.00 M |
-1.17 B |
-60.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
785.00 M |
-953.00 M |
430.00 M |
1.08 B |
-32.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-423.00 M |
65.00 M |
-527.00 M |
-80.00 M |
109.00 M |
| Net Cash Flow/Operating Activities |
211.00 M |
268.00 M |
147.00 M |
140.00 M |
490.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
947.00 M |
81.00 M |
73.00 M |
35.00 M |
147.00 M |
| Incline (Decline) in Inventories |
31.00 M |
1.00 M |
25.00 M |
42.00 M |
80.00 M |
| Decrease in Investments |
15.00 M |
19.00 M |
10.00 M |
47.00 M |
69.00 M |
| Disposal of Fixed Assets |
17.00 M |
27.00 M |
210.00 M |
96.00 M |
21.00 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
2.00 M |
-3.00 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
6.00 M |
0.00 |
| Net Cash Flow - Investing |
1.04 B |
221.00 M |
-67.00 M |
-32.00 M |
183.00 M |
| Proceeds from Stock Options |
0.00 |
25.00 M |
16.00 M |
37.00 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
15.00 M |
0.00 |
0.00 |
0.00 |
58.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
75.00 M |
480.00 M |
211.00 M |
360.00 M |
339.00 M |
| Long Term Borrowings |
643.00 M |
643.00 M |
200.00 M |
593.00 M |
450.00 M |
| Incline or Decline in Short Term Borrowings |
1.03 B |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
641.00 M |
200.00 M |
0.00 |
450.00 M |
370.00 M |
| Cash Dividends Paid Total |
146.00 M |
143.00 M |
145.00 M |
135.00 M |
115.00 M |
| Common Dividends (Cash) |
146.00 M |
143.00 M |
145.00 M |
135.00 M |
115.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
6.00 M |
9.00 M |
11.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
6.00 M |
9.00 M |
11.00 M |
0.00 |
-17.00 M |
| Net Cash Flow - Financing |
828.00 M |
-146.00 M |
-129.00 M |
-315.00 M |
-333.00 M |
| Effect of Exchange rate on Cash |
-23.00 M |
11.00 M |
10.00 M |
-15.00 M |
13.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |