| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
649.40 M |
526.40 M |
434.60 M |
370.10 M |
315.00 M |
| Depreciation & Depletion |
649.40 M |
526.40 M |
434.60 M |
370.10 M |
315.00 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
101.80 M |
40.00 M |
95.00 M |
20.60 M |
37.50 M |
| Funds from Operations |
1.90 B |
1.79 B |
2.03 B |
1.52 B |
1.26 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-595.20 M |
261.70 M |
-172.90 M |
-537.10 M |
-368.30 M |
| Incline (Decline) in Receivables |
-55.50 M |
143.60 M |
-80.50 M |
-80.10 M |
-53.00 M |
| Incline (Decline) in Inventories |
-85.20 M |
114.40 M |
-168.50 M |
-30.10 M |
-142.10 M |
| Incline (Decline) in Accounts Payable |
-239.30 M |
-277.60 M |
423.30 M |
147.10 M |
409.70 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-215.20 M |
281.30 M |
-347.20 M |
-574.00 M |
-582.90 M |
| Net Cash Flow/Operating Activities |
1.30 B |
2.06 B |
1.85 B |
986.80 M |
891.00 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 |
667.30 M |
1.28 B |
1.46 B |
1.17 B |
876.30 M |
| Decrease in Investments |
1.24 B |
1.35 B |
1.23 B |
1.14 B |
710.50 M |
| Disposal of Fixed Assets |
239.30 M |
240.10 M |
162.20 M |
96.10 M |
103.20 M |
| Other Uses - Investing |
-486.70 M |
332.10 M |
801.20 M |
712.90 M |
510.00 M |
| Other Sources - Investing |
2.79 B |
2.85 B |
2.54 B |
2.25 B |
1.82 B |
| Net Cash Flow - Investing |
251.90 M |
1.30 B |
1.83 B |
1.50 B |
1.21 B |
| Proceeds from Stock Options |
11.50 M |
30.80 M |
37.70 M |
11.90 M |
15.70 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
230.60 M |
360.50 M |
312.00 M |
367.20 M |
107.70 M |
| Long Term Borrowings |
1.19 B |
879.50 M |
2.22 B |
1.02 B |
1.59 B |
| Incline or Decline in Short Term Borrowings |
-482.00 M |
-366.10 M |
576.00 M |
1.15 B |
148.20 M |
| Reduction in Long Term Debt |
728.70 M |
285.50 M |
1.95 B |
592.10 M |
857.60 M |
| Cash Dividends Paid Total |
629.20 M |
736.70 M |
530.40 M |
496.90 M |
270.90 M |
| Common Dividends (Cash) |
629.20 M |
736.70 M |
530.40 M |
496.90 M |
270.90 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Cash Flow - Financing |
-868.10 M |
-838.50 M |
42.50 M |
721.00 M |
516.30 M |
| Effect of Exchange rate on Cash |
-87.80 M |
85.50 M |
84.50 M |
-121.00 M |
66.50 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |