| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
302.00 M |
269.00 M |
284.52 M |
276.33 M |
264.77 M |
| Depreciation & Depletion |
302.00 M |
269.00 M |
284.52 M |
276.33 M |
264.77 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
435.00 M |
369.00 M |
356.06 M |
364.38 M |
367.09 M |
| Deferred Income Taxes |
435.00 M |
369.00 M |
356.06 M |
364.38 M |
367.09 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
179.00 M |
65.00 M |
23.39 M |
41.94 M |
26.75 M |
| Funds from Operations |
846.00 M |
1.01 B |
927.64 M |
858.37 M |
676.93 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.00 M |
-846.00 M |
214.73 M |
-82.14 M |
-70.59 M |
| Incline (Decline) in Receivables |
-93.00 M |
-1.23 B |
-61.30 M |
-15.14 M |
-2.95 M |
| Incline (Decline) in Inventories |
53.00 M |
-38.65 M |
-20.80 M |
-11.77 M |
28.21 M |
| Incline (Decline) in Accounts Payable |
16.00 M |
-19.00 M |
84.29 M |
31.72 M |
23.93 M |
| Incline (Decline) in Income Taxes Payable |
-76.00 M |
-6.00 M |
-5.52 M |
-33.88 M |
-19.00 M |
| Incline (Decline) in Other Accruals |
-54.00 M |
-64.00 M |
48.72 M |
-11.28 M |
15.06 M |
| Incline (Decline) in Other Assets or Liabilties |
156.00 M |
477.00 M |
187.19 M |
-32.76 M |
-75.85 M |
| Net Cash Flow/Operating Activities |
848.00 M |
161.00 M |
1.14 B |
776.23 M |
606.35 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 |
0.00 |
0.00 |
109.55 M |
542.92 M |
3.23 B |
| Decrease in Investments |
0.00 |
0.00 |
163.55 M |
530.75 M |
3.37 B |
| Disposal of Fixed Assets |
2.00 M |
228.00 M |
224,000.00 |
107,000.00 |
5.47 M |
| Other Uses - Investing |
231.00 M |
-3.00 M |
8.07 M |
8.37 M |
2.83 M |
| Other Sources - Investing |
1.00 M |
3.00 M |
0.00 |
49.46 M |
117.67 M |
| Net Cash Flow - Investing |
792.00 M |
270.00 M |
218.28 M |
292.09 M |
110.03 M |
| Proceeds from Stock Options |
30.00 M |
51.00 M |
67.20 M |
88.62 M |
99.95 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
264.00 M |
1.70 B |
621.53 M |
287.08 M |
300.00 M |
| Long Term Borrowings |
150.00 M |
2.51 B |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
295.00 M |
5.00 M |
-50.85 M |
4.95 M |
-2.68 M |
| Reduction in Long Term Debt |
410.00 M |
680.00 M |
307.56 M |
101.05 M |
205.25 M |
| Cash Dividends Paid Total |
138.00 M |
134.00 M |
110.16 M |
87.20 M |
67.24 M |
| Common Dividends (Cash) |
138.00 M |
134.00 M |
110.16 M |
87.20 M |
67.24 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
4.00 M |
26.00 M |
38.72 M |
0.00 |
2.34 M |
| Other Uses - Financing |
-5.00 M |
14.00 M |
38.72 M |
-352,000.00 |
-752,000.00 |
| Net Cash Flow - Financing |
-342.00 M |
64.00 M |
-984.18 M |
-382.11 M |
-475.97 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |