| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
656.00 M |
636.00 M |
637.00 M |
686.00 M |
748.00 M |
| Depreciation & Depletion |
531.00 M |
507.00 M |
485.00 M |
515.00 M |
569.00 M |
| Amortization of Intangible Assets |
125.00 M |
129.00 M |
152.00 M |
171.00 M |
179.00 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 |
-320.00 M |
-140.00 M |
-309.00 M |
-342.00 M |
-83.00 M |
| Funds from Operations |
1.70 B |
1.80 B |
1.30 B |
1.28 B |
955.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
176.00 M |
-188.00 M |
121.00 M |
475.00 M |
924.00 M |
| Incline (Decline) in Receivables |
40.00 M |
162.00 M |
220.00 M |
561.00 M |
660.00 M |
| Incline (Decline) in Inventories |
-43.00 M |
11.00 M |
-162.00 M |
-38.00 M |
62.00 M |
| Incline (Decline) in Accounts Payable |
285.00 M |
330.00 M |
313.00 M |
333.00 M |
414.00 M |
| Incline (Decline) in Income Taxes Payable |
73.00 M |
-459.00 M |
-211.00 M |
-68.00 M |
-3.00 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-179.00 M |
-232.00 M |
-39.00 M |
-313.00 M |
-209.00 M |
| Net Cash Flow/Operating Activities |
1.87 B |
1.62 B |
1.42 B |
1.75 B |
1.88 B |
| Additions to Other Assets |
123.00 M |
79.00 M |
56.00 M |
48.00 M |
53.00 M |
| Net Assets from Acquisitions |
1.62 B |
229.00 M |
1.00 M |
12.00 M |
0.00 |
| Incline (Decline) in Inventories |
18.00 M |
162.00 M |
386.00 M |
0.00 |
— |
| Decrease in Investments |
155.00 M |
422.00 M |
324.00 M |
414.00 M |
289.00 M |
| Disposal of Fixed Assets |
25.00 M |
82.00 M |
5.00 M |
53.00 M |
10.00 M |
| Other Uses - Investing |
-200.00 M |
-38.00 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
200.00 M |
38.00 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.61 B |
143.00 M |
295.00 M |
-203.00 M |
-49.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
65.00 M |
82.00 M |
40.00 M |
73.00 M |
477.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
632.00 M |
1.07 B |
433.00 M |
0.00 |
0.00 |
| Long Term Borrowings |
1.88 B |
1.40 B |
557.00 M |
2.06 B |
3.34 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.93 B |
1.71 B |
3.07 B |
3.33 B |
6.22 B |
| Cash Dividends Paid Total |
0.00 |
43.00 M |
58.00 M |
83.00 M |
57.00 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
43.00 M |
58.00 M |
83.00 M |
57.00 M |
| Other Sources - Financing |
22.00 M |
25.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
3.00 M |
-83.00 M |
-2.00 M |
-16.00 M |
-4.00 M |
| Net Cash Flow - Financing |
-619.00 M |
-1.43 B |
-2.96 B |
-1.29 B |
-2.47 B |
| Effect of Exchange rate on Cash |
60.00 M |
31.00 M |
-59.00 M |
81.00 M |
132.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |