| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
547.00 M |
530.00 M |
625.00 M |
620.00 M |
664.00 M |
| Depreciation & Depletion |
547.00 M |
530.00 M |
625.00 M |
620.00 M |
664.00 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
529.00 M |
525.00 M |
496.00 M |
252.00 M |
299.00 M |
| Deferred Income Taxes |
529.00 M |
525.00 M |
496.00 M |
252.00 M |
299.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
107.00 M |
67.00 M |
-28.00 M |
52.00 M |
77.00 M |
| Funds from Operations |
1.44 B |
1.33 B |
1.66 B |
1.74 B |
1.87 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
645.00 M |
-84.00 M |
-113.00 M |
-122.00 M |
297.00 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
252.00 M |
-97.00 M |
114.00 M |
-90.00 M |
385.00 M |
| Incline (Decline) in Accounts Payable |
199.00 M |
-25.00 M |
-102.00 M |
42.00 M |
-10.00 M |
| Incline (Decline) in Income Taxes Payable |
-4.00 M |
-102.00 M |
-19.00 M |
-112.00 M |
— |
| Incline (Decline) in Other Accruals |
32.00 M |
75.00 M |
-121.00 M |
-3.00 M |
-79.00 M |
| Incline (Decline) in Other Assets or Liabilties |
166.00 M |
65.00 M |
15.00 M |
41.00 M |
1.00 M |
| Net Cash Flow/Operating Activities |
2.08 B |
1.25 B |
1.55 B |
1.62 B |
2.17 B |
| 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 |
894.00 M |
1.46 B |
1.87 B |
1.81 B |
1.20 B |
| Decrease in Investments |
1.29 B |
1.84 B |
1.74 B |
2.07 B |
442.00 M |
| Disposal of Fixed Assets |
11.00 M |
22.00 M |
27.00 M |
0.00 |
1.00 M |
| Other Uses - Investing |
-4.00 M |
-19.00 M |
-982.00 M |
-343.00 M |
-5.00 M |
| Other Sources - Investing |
4.00 M |
19.00 M |
982.00 M |
343.00 M |
5.00 M |
| Net Cash Flow - Investing |
274.00 M |
150.00 M |
-286.00 M |
-160.00 M |
1.03 B |
| Proceeds from Stock Options |
125.00 M |
190.00 M |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
110.00 M |
130.00 M |
111.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.70 B |
1.05 B |
1.97 B |
976.00 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
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 |
326.00 M |
0.00 |
0.00 |
871.00 M |
668.00 M |
| Cash Dividends Paid Total |
252.00 M |
265.00 M |
179.00 M |
79.00 M |
79.00 M |
| Common Dividends (Cash) |
252.00 M |
265.00 M |
179.00 M |
79.00 M |
79.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
7.00 M |
23.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
7.00 M |
23.00 M |
0.00 |
0.00 |
-1.30 B |
| Net Cash Flow - Financing |
-2.15 B |
-1.10 B |
-2.04 B |
-1.80 B |
-1.94 B |
| Effect of Exchange rate on Cash |
33.00 M |
-3.00 M |
-7.00 M |
28.00 M |
27.29 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |