| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
439.00 M |
385.00 M |
324.00 M |
278.00 M |
212.00 M |
| Depreciation & Depletion |
428.00 M |
374.00 M |
318.00 M |
272.00 M |
208.00 M |
| Amortization of Intangible Assets |
11.00 M |
11.00 M |
6.00 M |
6.00 M |
4.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
830.00 M |
51.00 M |
-89.00 M |
-20.00 M |
134.00 M |
| Funds from Operations |
2.08 B |
1.15 B |
565.00 M |
550.00 M |
759.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
461.00 M |
-1.56 B |
-854.00 M |
-168.00 M |
43.00 M |
| Incline (Decline) in Receivables |
-338.00 M |
-319.00 M |
-69.00 M |
270.00 M |
-484.00 M |
| Incline (Decline) in Inventories |
-905.00 M |
-1.74 B |
-729.00 M |
-11.00 M |
328.00 M |
| Incline (Decline) in Accounts Payable |
1.16 B |
1.23 B |
365.00 M |
-337.00 M |
164.00 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
89.00 M |
| Incline (Decline) in Other Assets or Liabilties |
543.00 M |
-732.00 M |
-421.00 M |
-90.00 M |
-54.00 M |
| Net Cash Flow/Operating Activities |
2.54 B |
-411.00 M |
-289.00 M |
382.00 M |
802.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
131.00 M |
153.00 M |
74.00 M |
50.00 M |
355.00 M |
| Incline (Decline) in Inventories |
165.00 M |
39.00 M |
91.00 M |
18.00 M |
37.00 M |
| Decrease in Investments |
23.00 M |
29.00 M |
38.00 M |
0.00 |
450.00 M |
| Disposal of Fixed Assets |
39.00 M |
55.00 M |
49.00 M |
59.00 M |
14.00 M |
| Other Uses - Investing |
-47.00 M |
22.00 M |
21.00 M |
-13.00 M |
26.00 M |
| Other Sources - Investing |
47.00 M |
0.00 |
0.00 |
13.00 M |
0.00 |
| Net Cash Flow - Investing |
1.11 B |
794.00 M |
611.00 M |
480.00 M |
841.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
348.00 M |
| Other Proceeds from Sale/Issues of Stock |
7.00 M |
877.00 M |
693.00 M |
13.00 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
170.00 M |
| Long Term Borrowings |
1.97 B |
2.03 B |
488.00 M |
1.21 B |
860.00 M |
| Incline or Decline in Short Term Borrowings |
-6.00 M |
95.00 M |
11.00 M |
-130.00 M |
-348.00 M |
| Reduction in Long Term Debt |
2.82 B |
1.20 B |
200.00 M |
952.00 M |
678.00 M |
| Cash Dividends Paid Total |
168.00 M |
114.00 M |
74.00 M |
63.00 M |
51.00 M |
| Common Dividends (Cash) |
87.00 M |
80.00 M |
74.00 M |
63.00 M |
51.00 M |
| Preferred Dividends (Cash) |
81.00 M |
34.00 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
27.00 M |
95.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-127.00 M |
77.00 M |
-27.00 M |
-57.00 M |
-35.00 M |
| Net Cash Flow - Financing |
-1.15 B |
1.76 B |
891.00 M |
21.00 M |
-74.00 M |
| Effect of Exchange rate on Cash |
-268.00 M |
59.00 M |
20.00 M |
-1.00 M |
56.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |