| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
145.00 M |
133.00 M |
111.00 M |
100.00 M |
193.00 M |
| Depreciation & Depletion |
134.00 M |
122.00 M |
105.00 M |
96.00 M |
193.00 M |
| Amortization of Intangible Assets |
11.00 M |
11.00 M |
6.00 M |
4.00 M |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-20.00 M |
-2.00 M |
-4.00 M |
-1.44 B |
-261.00 M |
| Funds from Operations |
400.00 M |
344.00 M |
354.00 M |
289.00 M |
168.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
134.00 M |
-156.00 M |
-141.00 M |
-232.00 M |
-248.00 M |
| Incline (Decline) in Receivables |
10.00 M |
-54.00 M |
-76.00 M |
-291.00 M |
-157.00 M |
| Incline (Decline) in Inventories |
126.00 M |
-74.00 M |
-56.00 M |
-72.00 M |
-14.00 M |
| Incline (Decline) in Accounts Payable |
57.00 M |
-101.00 M |
42.00 M |
106.00 M |
-15.00 M |
| Incline (Decline) in Income Taxes Payable |
-3.00 M |
-19.00 M |
-50.00 M |
-17.00 M |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-59.00 M |
73.00 M |
-51.00 M |
25.00 M |
-43.00 M |
| Net Cash Flow/Operating Activities |
1.03 B |
478.00 M |
198.00 M |
148.00 M |
-64.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
129.00 M |
75.00 M |
183.00 M |
135.00 M |
5.00 M |
| Incline (Decline) in Inventories |
435.00 M |
484.00 M |
824.00 M |
402.00 M |
0.00 |
| Decrease in Investments |
315.00 M |
680.00 M |
876.00 M |
1.00 M |
0.00 |
| Disposal of Fixed Assets |
36.00 M |
0.00 |
0.00 |
3.30 B |
48.00 M |
| Other Uses - Investing |
8.00 M |
72.00 M |
-1.46 B |
145.00 M |
-7.00 M |
| Other Sources - Investing |
0.00 |
23.00 M |
1.46 B |
159.00 M |
26.00 M |
| Net Cash Flow - Investing |
2.12 B |
426.00 M |
105.00 M |
-1.16 B |
-2.44 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
3.00 M |
19.00 M |
18.00 M |
115.00 M |
108.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
288.00 M |
405.00 M |
100.00 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-40.00 M |
40.00 M |
| Reduction in Long Term Debt |
5.00 M |
13.00 M |
13.00 M |
1.55 B |
100.00 M |
| Cash Dividends Paid Total |
69.00 M |
743.00 M |
78.00 M |
79.00 M |
77.00 M |
| Common Dividends (Cash) |
69.00 M |
743.00 M |
78.00 M |
79.00 M |
77.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.00 M |
9.00 M |
6.00 M |
20.00 M |
0.00 |
| Other Uses - Financing |
1.00 M |
9.00 M |
6.00 M |
20.00 M |
0.00 |
| Net Cash Flow - Financing |
573.00 M |
-70.00 M |
-1.02 B |
-472.00 M |
-1.64 B |
| Effect of Exchange rate on Cash |
-17.00 M |
7.00 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |