| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
589.00 M |
545.00 M |
576.00 M |
525.00 M |
431.00 M |
| Depreciation & Depletion |
589.00 M |
545.00 M |
576.00 M |
525.00 M |
431.00 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-131.00 M |
446.00 M |
520.00 M |
584.00 M |
-30.00 M |
| Funds from Operations |
887.00 M |
555.00 M |
746.00 M |
826.00 M |
627.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-328.00 M |
-528.00 M |
-58.00 M |
-227.00 M |
-229.00 M |
| Incline (Decline) in Receivables |
-45.00 M |
-451.00 M |
-91.00 M |
-311.00 M |
-144.00 M |
| Incline (Decline) in Inventories |
-71.00 M |
-10.00 M |
-105.00 M |
-245.00 M |
-109.00 M |
| Incline (Decline) in Accounts Payable |
-5.00 M |
-45.00 M |
-43.00 M |
170.00 M |
86.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-31.00 M |
-31.00 M |
39.00 M |
8.00 M |
37.00 M |
| Incline (Decline) in Other Assets or Liabilties |
-176.00 M |
9.00 M |
142.00 M |
151.00 M |
-99.00 M |
| Net Cash Flow/Operating Activities |
559.00 M |
27.00 M |
688.00 M |
599.00 M |
398.00 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 |
69.00 M |
131.00 M |
456.00 M |
3.13 B |
| Decrease in Investments |
0.00 |
64.00 M |
130.00 M |
613.00 M |
2.94 B |
| Disposal of Fixed Assets |
3.00 M |
69.00 M |
61.00 M |
219.00 M |
939.00 M |
| Other Uses - Investing |
50.00 M |
-1.93 B |
149.00 M |
119.00 M |
-100.00 M |
| Other Sources - Investing |
3.00 M |
2.10 B |
148.00 M |
65.00 M |
181.00 M |
| Net Cash Flow - Investing |
839.00 M |
-658.00 M |
751.00 M |
494.00 M |
392.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
9.00 M |
15.00 M |
-6.00 M |
238.00 M |
290.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.39 B |
515.00 M |
100.00 M |
1.38 B |
1.39 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.16 B |
1.12 B |
519.00 M |
1.54 B |
1.68 B |
| Cash Dividends Paid Total |
95.00 M |
56.00 M |
11.00 M |
11.00 M |
11.00 M |
| Common Dividends (Cash) |
82.00 M |
45.00 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
13.00 M |
11.00 M |
11.00 M |
11.00 M |
11.00 M |
| Other Sources - Financing |
0.00 |
2.00 M |
0.00 |
0.00 |
17.00 M |
| Other Uses - Financing |
0.00 |
-49.00 M |
2.00 M |
0.00 |
-39.00 M |
| Net Cash Flow - Financing |
145.00 M |
-690.00 M |
-434.00 M |
74.00 M |
-43.00 M |
| Effect of Exchange rate on Cash |
2.00 M |
1.00 M |
-1.00 M |
-1.00 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |