| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
747.00 M |
695.00 M |
636.00 M |
635.00 M |
662.00 M |
| Depreciation & Depletion |
747.00 M |
695.00 M |
636.00 M |
635.00 M |
696.52 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
47.00 M |
47.00 M |
46.84 M |
53.84 M |
53.84 M |
| Deferred Income Taxes |
47.00 M |
47.00 M |
46.84 M |
53.84 M |
53.84 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
634.00 M |
1.84 B |
151.00 M |
484.00 M |
512.31 M |
| Funds from Operations |
1.93 B |
1.42 B |
1.53 B |
1.43 B |
1.66 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-642.00 M |
-755.00 M |
-306.00 M |
-186.00 M |
-73.06 M |
| Incline (Decline) in Receivables |
80.00 M |
17.00 M |
-110.00 M |
-65.00 M |
68.99 M |
| Incline (Decline) in Inventories |
-354.00 M |
-95.00 M |
-388.00 M |
-179.00 M |
-23.26 M |
| Incline (Decline) in Accounts Payable |
-55.00 M |
-629.00 M |
277.00 M |
135.00 M |
-69.72 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-313.00 M |
-48.00 M |
-85.00 M |
-77.00 M |
-49.07 M |
| Net Cash Flow/Operating Activities |
1.29 B |
663.00 M |
1.22 B |
1.24 B |
1.56 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 |
342.00 M |
1.21 B |
1.85 B |
3.30 B |
1.72 B |
| Decrease in Investments |
50.00 M |
224.00 M |
2.22 B |
3.36 B |
899.13 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
334.00 M |
79.00 M |
51.20 M |
| Other Uses - Investing |
-10.00 M |
-1.54 B |
-40.00 M |
-107.00 M |
-56.00 M |
| Other Sources - Investing |
16.00 M |
1.54 B |
40.00 M |
116.00 M |
89.98 M |
| Net Cash Flow - Investing |
2.16 B |
1.11 B |
804.00 M |
977.00 M |
1.43 B |
| Proceeds from Stock Options |
0.00 |
248.00 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
29.00 M |
51.00 M |
78.00 M |
43.00 M |
77.53 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
366.00 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
5.08 B |
3.01 B |
198.00 M |
583.00 M |
55.92 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Reduction in Long Term Debt |
4.49 B |
2.04 B |
111.00 M |
217.00 M |
253.71 M |
| Cash Dividends Paid Total |
182.00 M |
181.00 M |
180.00 M |
179.00 M |
133.30 M |
| Common Dividends (Cash) |
182.00 M |
181.00 M |
180.00 M |
179.00 M |
133.30 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
74.00 M |
11.00 M |
0.00 |
0.00 |
15.26 M |
| Other Uses - Financing |
-315.00 M |
-259.00 M |
-325.00 M |
-192.00 M |
-222.00 M |
| Net Cash Flow - Financing |
123.00 M |
465.00 M |
-340.00 M |
38.00 M |
-475.22 M |
| Effect of Exchange rate on Cash |
-54.00 M |
50.00 M |
3.00 M |
-3.00 M |
2.32 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |