| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.14 B |
2.06 B |
1.72 B |
1.28 B |
1.26 B |
| Depreciation & Depletion |
2.04 B |
1.98 B |
1.64 B |
1.26 B |
1.21 B |
| Amortization of Intangible Assets |
101.00 M |
80.00 M |
75.00 M |
23.00 M |
53.10 M |
| Deferred Income Taxes and Investment Tax credity |
250.00 M |
— |
— |
— |
— |
| Deferred Income Taxes |
250.00 M |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.01 B |
773.00 M |
141.00 M |
26.00 M |
-13.50 M |
| Funds from Operations |
1.31 B |
1.21 B |
1.53 B |
1.69 B |
1.43 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-105.00 M |
-196.00 M |
-591.00 M |
328.00 M |
-191.50 M |
| Incline (Decline) in Receivables |
126.00 M |
-26.00 M |
5.00 M |
-62.00 M |
-22.40 M |
| Incline (Decline) in Inventories |
-356.00 M |
-40.00 M |
-591.00 M |
-12.00 M |
-193.30 M |
| Incline (Decline) in Accounts Payable |
107.00 M |
-92.00 M |
-1.00 M |
130.00 M |
11.10 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
18.00 M |
-38.00 M |
-4.00 M |
272.00 M |
13.10 M |
| Net Cash Flow/Operating Activities |
1.21 B |
1.02 B |
937.00 M |
2.02 B |
1.24 B |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
73.00 M |
— |
— |
| Incline (Decline) in Inventories |
414.00 M |
367.00 M |
1.47 B |
3.08 B |
1.85 B |
| Decrease in Investments |
171.00 M |
571.00 M |
2.70 B |
2.22 B |
1.84 B |
| Disposal of Fixed Assets |
26.00 M |
187.00 M |
94.00 M |
152.00 M |
47.20 M |
| Other Uses - Investing |
-31.00 M |
-46.00 M |
39.00 M |
-315.00 M |
53.80 M |
| Other Sources - Investing |
87.00 M |
46.00 M |
30.00 M |
319.00 M |
0.00 |
| Net Cash Flow - Investing |
674.00 M |
2.09 B |
2.39 B |
1.76 B |
1.08 B |
| Proceeds from Stock Options |
0.00 |
4.00 M |
69.00 M |
284.00 M |
40.90 M |
| Other Proceeds from Sale/Issues of Stock |
276.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
716.00 M |
837.00 M |
1.30 B |
0.00 |
221.40 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
573.00 M |
1.08 B |
680.00 M |
624.00 M |
536.00 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
28.00 M |
511.00 M |
1.70 B |
984.00 M |
161.40 M |
| Other Uses - Financing |
-709.00 M |
369.00 M |
1.53 B |
984.00 M |
158.20 M |
| Net Cash Flow - Financing |
-290.00 M |
125.00 M |
2.22 B |
644.00 M |
-115.50 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |