| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
682.00 M |
624.00 M |
521.00 M |
471.40 M |
394.70 M |
| Depreciation & Depletion |
682.00 M |
624.00 M |
521.00 M |
471.40 M |
394.70 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
101.00 M |
-219.00 M |
223.00 M |
55.70 M |
39.98 M |
| Funds from Operations |
1.26 B |
1.32 B |
1.22 B |
964.90 M |
744.65 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-109.00 M |
60.00 M |
-108.00 M |
32.60 M |
-75.14 M |
| Incline (Decline) in Receivables |
-13.00 M |
6.00 M |
-122.00 M |
-100.10 M |
-4.38 M |
| Incline (Decline) in Inventories |
-34.00 M |
-24.00 M |
-15.00 M |
-4.70 M |
706,000.00 |
| Incline (Decline) in Accounts Payable |
-22.00 M |
17.00 M |
41.00 M |
80.00 M |
-22.82 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-40.00 M |
61.00 M |
-12.00 M |
57.40 M |
-48.65 M |
| Net Cash Flow/Operating Activities |
1.15 B |
1.38 B |
1.11 B |
997.50 M |
669.51 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 |
755.70 M |
90.16 M |
| Incline (Decline) in Inventories |
271.00 M |
714.00 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
172.00 M |
690.00 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
1.84 B |
23.00 M |
18.00 M |
16.70 M |
9.68 M |
| Other Uses - Investing |
41.00 M |
-45.00 M |
0.00 |
0.00 |
3.08 M |
| Other Sources - Investing |
0.00 |
45.00 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
906.00 M |
1.66 B |
1.04 B |
1.60 B |
617.79 M |
| Proceeds from Stock Options |
14.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
32.00 M |
15.00 M |
32.00 M |
297.30 M |
149.30 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
3.00 M |
0.00 |
600,000.00 |
466,000.00 |
| Long Term Borrowings |
2.91 B |
1.07 B |
868.00 M |
1.58 B |
1.57 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
3.03 B |
769.00 M |
988.00 M |
1.23 B |
1.59 B |
| Cash Dividends Paid Total |
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 |
38.00 M |
5.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
5.00 M |
0.00 |
0.00 |
-210.47 M |
| Net Cash Flow - Financing |
-79.00 M |
317.00 M |
-88.00 M |
643.80 M |
-85.35 M |
| Effect of Exchange rate on Cash |
1.00 M |
2.00 M |
-4.00 M |
500,000.00 |
88,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |