| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
583.20 M |
460.40 M |
612.70 M |
668.60 M |
700.00 M |
| Depreciation & Depletion |
583.20 M |
460.40 M |
612.70 M |
668.60 M |
417.50 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.26 B |
-206.50 M |
-504.80 M |
16.50 M |
337.30 M |
| Funds from Operations |
406.00 M |
1.30 B |
1.17 B |
1.45 B |
1.45 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.68 B |
-374.70 M |
-647.00 M |
-817.90 M |
-380.20 M |
| Incline (Decline) in Receivables |
606.70 M |
-778.20 M |
-653.70 M |
-961.20 M |
-437.40 M |
| Incline (Decline) in Inventories |
-33.50 M |
-66.40 M |
-267.20 M |
-250.30 M |
-112.10 M |
| Incline (Decline) in Accounts Payable |
-225.80 M |
448.80 M |
380.50 M |
282.80 M |
273.90 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.03 B |
21.10 M |
-106.60 M |
110.80 M |
-104.60 M |
| Net Cash Flow/Operating Activities |
-1.27 B |
927.80 M |
525.30 M |
627.20 M |
1.09 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
315.30 M |
347.50 M |
137.60 M |
237.20 M |
457.30 M |
| Incline (Decline) in Inventories |
440.60 M |
1.13 B |
396.90 M |
751.00 M |
78.60 M |
| Decrease in Investments |
421.90 M |
650.70 M |
492.20 M |
367.60 M |
36.10 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
474.80 M |
160.30 M |
-1.57 B |
-206.60 M |
-72.70 M |
| Other Sources - Investing |
468.00 M |
13.90 M |
1.63 B |
289.40 M |
72.70 M |
| Net Cash Flow - Investing |
2.74 B |
2.29 B |
-560.10 M |
1.17 B |
1.15 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
17.60 M |
65.10 M |
185.70 M |
96.90 M |
293.90 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
16.20 M |
409.50 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
3.11 B |
698.20 M |
852.00 M |
12.00 M |
100.00 M |
| Incline or Decline in Short Term Borrowings |
813.70 M |
14.00 M |
-700,000.00 |
10.70 M |
-9.60 M |
| Reduction in Long Term Debt |
577.40 M |
745.30 M |
609.10 M |
362.30 M |
243.20 M |
| Cash Dividends Paid Total |
336.30 M |
306.00 M |
264.00 M |
228.80 M |
189.70 M |
| Common Dividends (Cash) |
336.30 M |
306.00 M |
264.00 M |
228.80 M |
189.70 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
115.50 M |
881.20 M |
229.40 M |
1.12 B |
117.50 M |
| Other Uses - Financing |
115.50 M |
849.00 M |
226.80 M |
1.12 B |
99.50 M |
| Net Cash Flow - Financing |
3.12 B |
165.50 M |
390.70 M |
653.50 M |
50.90 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |