| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
721.00 M |
701.00 M |
656.71 M |
664.65 M |
685.61 M |
| Depreciation & Depletion |
721.00 M |
701.00 M |
656.71 M |
664.65 M |
685.61 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.00 M |
-1.03 B |
-85.52 M |
-96.46 M |
-94.18 M |
| Funds from Operations |
2.40 B |
1.94 B |
1.78 B |
1.85 B |
1.02 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.61 B |
-1.64 B |
-401.58 M |
271.93 M |
-985.30 M |
| Incline (Decline) in Receivables |
-1.98 B |
-953.00 M |
-177.43 M |
-216.97 M |
-378.50 M |
| Incline (Decline) in Inventories |
-4.58 B |
-1.22 B |
-600.59 M |
825.49 M |
-950.79 M |
| Incline (Decline) in Accounts Payable |
1.74 B |
783.00 M |
644.52 M |
-264.21 M |
667.14 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-788.00 M |
-257.00 M |
-268.09 M |
-72.38 M |
-323.15 M |
| Net Cash Flow/Operating Activities |
-3.20 B |
303.00 M |
1.38 B |
2.13 B |
33.34 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
13.00 M |
103.00 M |
182.21 M |
24.24 M |
93.02 M |
| Incline (Decline) in Inventories |
1.44 B |
945.00 M |
810.56 M |
1.55 B |
970.77 M |
| Decrease in Investments |
1.28 B |
1.46 B |
639.18 M |
1.83 B |
909.27 M |
| Disposal of Fixed Assets |
63.00 M |
430.00 M |
53.70 M |
43.61 M |
57.23 M |
| Other Uses - Investing |
5.00 M |
3.00 M |
6.64 M |
-16.36 M |
-32.10 M |
| Other Sources - Investing |
16.36 M |
32.10 M |
11.26 M |
404,000.00 |
— |
| Net Cash Flow - Investing |
1.90 B |
355.00 M |
1.07 B |
301.51 M |
574.44 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
30.90 M |
38.82 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
170.00 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
61.00 M |
533.00 M |
1.58 M |
139.11 M |
4.11 M |
| Long Term Borrowings |
3.10 B |
1.17 B |
643.54 M |
18.55 M |
4.37 M |
| Incline or Decline in Short Term Borrowings |
2.57 B |
-110.00 M |
104.55 M |
-1.36 B |
483.76 M |
| Reduction in Long Term Debt |
69.00 M |
549.00 M |
265.99 M |
185.91 M |
32.38 M |
| Cash Dividends Paid Total |
316.00 M |
281.00 M |
242.00 M |
209.42 M |
174.11 M |
| Common Dividends (Cash) |
316.00 M |
281.00 M |
242.00 M |
209.42 M |
174.11 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
23.00 M |
38.00 M |
44.41 M |
0.00 |
0.00 |
| Other Uses - Financing |
23.00 M |
-261.00 M |
44.41 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
5.25 B |
-398.00 M |
282.93 M |
-1.84 B |
316.34 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |