| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
175.00 M |
171.00 M |
154.00 M |
147.00 M |
149.00 M |
| Depreciation & Depletion |
156.00 M |
153.00 M |
137.00 M |
147.00 M |
149.00 M |
| Amortization of Intangible Assets |
19.00 M |
18.00 M |
17.00 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
27.00 M |
9.00 M |
-37.00 M |
42.00 M |
6.00 M |
| Funds from Operations |
220.00 M |
470.00 M |
467.00 M |
422.00 M |
393.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-281.00 M |
-113.00 M |
-133.00 M |
-122.00 M |
-8.00 M |
| Incline (Decline) in Receivables |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
-38.00 M |
-111.00 M |
-183.00 M |
-63.00 M |
-22.00 M |
| Incline (Decline) in Accounts Payable |
-103.00 M |
14.00 M |
157.00 M |
-17.00 M |
-22.00 M |
| Incline (Decline) in Income Taxes Payable |
-3.00 M |
-8.00 M |
9.00 M |
42.00 M |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-137.00 M |
-8.00 M |
-107.00 M |
-51.00 M |
-6.00 M |
| Net Cash Flow/Operating Activities |
283.00 M |
189.00 M |
354.00 M |
289.00 M |
271.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
242.00 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
1.99 B |
2.80 B |
2.88 B |
0.00 |
0.00 |
| Decrease in Investments |
2.04 B |
2.77 B |
2.88 B |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
1.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
2.00 M |
16.00 M |
15.00 M |
22.00 M |
| Other Sources - Investing |
8.00 M |
9.00 M |
1.00 M |
0.00 |
6.00 M |
| Net Cash Flow - Investing |
116.00 M |
187.00 M |
423.00 M |
159.00 M |
172.00 M |
| Proceeds from Stock Options |
3.00 M |
2.00 M |
0.00 |
27.00 M |
10.00 M |
| Other Proceeds from Sale/Issues of Stock |
9.00 M |
12.00 M |
31.00 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
8.00 M |
35.00 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
175.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
87.00 M |
35.00 M |
0.00 |
19.00 M |
42.00 M |
| Cash Dividends Paid Total |
61.00 M |
49.00 M |
39.00 M |
21.00 M |
4.00 M |
| Common Dividends (Cash) |
61.00 M |
49.00 M |
39.00 M |
21.00 M |
4.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
2.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
2.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-142.00 M |
-105.00 M |
167.00 M |
-13.00 M |
-36.00 M |
| Effect of Exchange rate on Cash |
1.00 M |
2.00 M |
2.00 M |
-8.00 M |
3.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |