| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
695.00 M |
636.00 M |
635.00 M |
662.00 M |
564.48 M |
| Depreciation & Depletion |
695.00 M |
636.00 M |
635.00 M |
662.00 M |
564.48 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
47.00 M |
47.00 M |
47.00 M |
53.84 M |
53.84 M |
| Deferred Income Taxes |
47.00 M |
47.00 M |
47.00 M |
53.84 M |
53.84 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.84 B |
151.00 M |
484.00 M |
438.00 M |
-365.68 M |
| Funds from Operations |
1.42 B |
1.53 B |
1.43 B |
1.66 B |
791.62 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-755.00 M |
-306.00 M |
-186.00 M |
-107.00 M |
-202.87 M |
| Incline (Decline) in Receivables |
17.00 M |
-110.00 M |
-65.00 M |
-6.00 M |
3.78 M |
| Incline (Decline) in Inventories |
-95.00 M |
-388.00 M |
-179.00 M |
-15.00 M |
-72.83 M |
| Incline (Decline) in Accounts Payable |
-629.00 M |
277.00 M |
135.00 M |
-37.00 M |
23.29 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-48.00 M |
-85.00 M |
-77.00 M |
-49.00 M |
-157.10 M |
| Net Cash Flow/Operating Activities |
663.00 M |
1.22 B |
1.24 B |
1.56 B |
588.75 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 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
1.21 B |
1.85 B |
3.30 B |
1.72 B |
85.36 M |
| Decrease in Investments |
224.00 M |
2.22 B |
3.36 B |
899.00 M |
412.19 M |
| Disposal of Fixed Assets |
0.00 |
334.00 M |
79.00 M |
51.00 M |
0.00 |
| Other Uses - Investing |
-1.54 B |
-40.00 M |
-107.00 M |
-56.00 M |
27.21 M |
| Other Sources - Investing |
1.54 B |
40.00 M |
116.00 M |
90.00 M |
39.32 M |
| Net Cash Flow - Investing |
1.11 B |
804.00 M |
977.00 M |
1.43 B |
201.78 M |
| Proceeds from Stock Options |
248.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
51.00 M |
78.00 M |
43.00 M |
78.00 M |
1.29 B |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
366.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
3.01 B |
198.00 M |
583.00 M |
56.00 M |
492.84 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
— |
— |
— |
| Reduction in Long Term Debt |
2.04 B |
111.00 M |
217.00 M |
254.00 M |
1.16 B |
| Cash Dividends Paid Total |
181.00 M |
180.00 M |
179.00 M |
133.00 M |
70.76 M |
| Common Dividends (Cash) |
181.00 M |
180.00 M |
179.00 M |
133.00 M |
70.76 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
11.00 M |
0.00 |
0.00 |
15.00 M |
0.00 |
| Other Uses - Financing |
-259.00 M |
-325.00 M |
-192.00 M |
-222.00 M |
0.00 |
| Net Cash Flow - Financing |
465.00 M |
-340.00 M |
38.00 M |
-475.00 M |
546.67 M |
| Effect of Exchange rate on Cash |
50.00 M |
3.00 M |
-3.00 M |
2.00 M |
-21.30 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |