| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
184.00 M |
166.00 M |
148.00 M |
131.00 M |
119.00 M |
| Depreciation & Depletion |
154.00 M |
139.00 M |
113.00 M |
99.00 M |
88.00 M |
| Amortization of Intangible Assets |
30.00 M |
27.00 M |
35.00 M |
32.00 M |
31.00 M |
| Deferred Income Taxes and Investment Tax credity |
311.00 M |
262.00 M |
269.00 M |
262.00 M |
259.00 M |
| Deferred Income Taxes |
311.00 M |
262.00 M |
269.00 M |
262.00 M |
259.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.91 B |
324.00 M |
250.00 M |
128.00 M |
86.00 M |
| Funds from Operations |
1.13 B |
1.05 B |
853.00 M |
926.00 M |
585.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.02 B |
-1.04 B |
-688.00 M |
-438.00 M |
-443.00 M |
| Incline (Decline) in Receivables |
-783.00 M |
-852.00 M |
-629.00 M |
-502.00 M |
-526.00 M |
| Incline (Decline) in Inventories |
-147.00 M |
-322.00 M |
-280.00 M |
-21.00 M |
8.00 M |
| Incline (Decline) in Accounts Payable |
-101.00 M |
146.00 M |
277.00 M |
67.00 M |
8.00 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
9.00 M |
-11.00 M |
-56.00 M |
18.00 M |
67.00 M |
| Net Cash Flow/Operating Activities |
109.00 M |
10.00 M |
165.00 M |
488.00 M |
142.00 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 |
0.00 |
0.00 |
| 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 |
9.00 M |
30.00 M |
0.00 |
0.00 |
41.00 M |
| Other Uses - Investing |
141.00 M |
91.00 M |
280.00 M |
558.00 M |
248.00 M |
| Other Sources - Investing |
42.00 M |
9.00 M |
9.00 M |
9.00 M |
— |
| Net Cash Flow - Investing |
319.00 M |
255.00 M |
471.00 M |
692.00 M |
323.00 M |
| Proceeds from Stock Options |
5.00 M |
25.00 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-27.00 M |
-12.00 M |
-3.00 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
15.00 M |
526.00 M |
329.00 M |
0.00 |
0.00 |
| Long Term Borrowings |
4.11 B |
4.04 B |
4.51 B |
1.30 B |
1.46 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
3.88 B |
3.36 B |
3.13 B |
1.01 B |
1.24 B |
| Cash Dividends Paid Total |
28.00 M |
14.00 M |
1.36 B |
59.00 M |
0.00 |
| Common Dividends (Cash) |
28.00 M |
14.00 M |
1.36 B |
59.00 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
8.00 M |
23.00 M |
795.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
22.00 M |
792.00 M |
-5.00 M |
-6.00 M |
| Net Cash Flow - Financing |
166.00 M |
177.00 M |
473.00 M |
221.00 M |
217.00 M |
| Effect of Exchange rate on Cash |
-30.00 M |
9.00 M |
3.00 M |
-12.00 M |
-17.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |