| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
346.00 M |
311.20 M |
286.90 M |
345.40 M |
396.70 M |
| Depreciation & Depletion |
343.70 M |
308.70 M |
284.80 M |
342.60 M |
391.90 M |
| Amortization of Intangible Assets |
2.30 M |
2.50 M |
2.10 M |
2.80 M |
4.80 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 |
-34.80 M |
66.70 M |
338.70 M |
-589.50 M |
238.90 M |
| Funds from Operations |
995.00 M |
967.20 M |
1.19 B |
483.00 M |
1.48 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
— |
— |
— |
| Funds from/for Other Operating Activities |
-51.60 M |
100.10 M |
-77.70 M |
98.00 M |
-767.10 M |
| Incline (Decline) in Receivables |
-133.70 M |
39.70 M |
-24.50 M |
-89.90 M |
105.00 M |
| Incline (Decline) in Inventories |
-223.30 M |
400,000.00 |
-52.50 M |
-173.90 M |
-127.10 M |
| Incline (Decline) in Accounts Payable |
280.70 M |
105.60 M |
-83.60 M |
217.70 M |
-745.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
2.60 M |
44.90 M |
199.40 M |
-86.60 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
22.10 M |
-90.50 M |
-116.50 M |
230.70 M |
— |
| Net Cash Flow/Operating Activities |
943.40 M |
1.07 B |
1.11 B |
581.00 M |
712.50 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 |
4.08 B |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
4.27 B |
30.50 M |
229.50 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
174.00 M |
512.10 M |
374.40 M |
91.00 M |
976.00 M |
| Other Uses - Investing |
-673.20 M |
-417.60 M |
-74.40 M |
-941.70 M |
-1.90 M |
| Other Sources - Investing |
673.20 M |
431.00 M |
84.90 M |
941.70 M |
20.40 M |
| Net Cash Flow - Investing |
-522.90 M |
-696.80 M |
-296.30 M |
-684.10 M |
-587.50 M |
| Proceeds from Stock Options |
63.80 M |
18.90 M |
103.80 M |
118.00 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
614.80 M |
197.10 M |
181.40 M |
418.60 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-7.30 M |
1.60 M |
-22.10 M |
29.00 M |
-4.00 M |
| Reduction in Long Term Debt |
140.80 M |
899.00 M |
1.16 B |
515.00 M |
222.00 M |
| Cash Dividends Paid Total |
366.70 M |
565.30 M |
550.30 M |
536.70 M |
509.20 M |
| Common Dividends (Cash) |
366.70 M |
565.30 M |
550.30 M |
536.70 M |
509.20 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
3.10 M |
800,000.00 |
0.00 |
0.00 |
33.40 M |
| Other Uses - Financing |
3.10 M |
800,000.00 |
-700,000.00 |
-21.30 M |
-94.10 M |
| Net Cash Flow - Financing |
-1.06 B |
-1.64 B |
-1.81 B |
-1.34 B |
-829.30 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |