| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
377.00 M |
365.90 M |
413.20 M |
422.60 M |
440.50 M |
| Depreciation & Depletion |
377.00 M |
365.90 M |
413.20 M |
422.60 M |
440.50 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
284.90 M |
263.40 M |
570.50 M |
— |
— |
| Deferred Income Taxes |
284.90 M |
263.40 M |
570.50 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
363.00 M |
-66.30 M |
-49.40 M |
-205.50 M |
-136.10 M |
| Funds from Operations |
1.37 B |
716.50 M |
855.70 M |
527.70 M |
782.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-956.00 M |
78.50 M |
-653.10 M |
459.20 M |
-66.80 M |
| Incline (Decline) in Receivables |
-120.00 M |
-28.30 M |
225.10 M |
-153.70 M |
-171.00 M |
| Incline (Decline) in Inventories |
-46.00 M |
-3.80 M |
-8.30 M |
-71.70 M |
9.20 M |
| Incline (Decline) in Accounts Payable |
77.00 M |
48.30 M |
-375.30 M |
327.50 M |
120.40 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-256.00 M |
77.30 M |
-472.90 M |
270.70 M |
-36.10 M |
| Incline (Decline) in Other Assets or Liabilties |
-611.00 M |
-15.00 M |
-21.70 M |
86.40 M |
10.70 M |
| Net Cash Flow/Operating Activities |
413.00 M |
795.00 M |
202.60 M |
986.90 M |
715.70 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 |
1.00 M |
1.00 M |
600,000.00 |
9.20 M |
98.50 M |
| Decrease in Investments |
56.00 M |
1.20 M |
24.20 M |
33.80 M |
161.70 M |
| Disposal of Fixed Assets |
0.00 |
11.20 M |
181.50 M |
84.10 M |
46.40 M |
| Other Uses - Investing |
-12.00 M |
-30.40 M |
-40.40 M |
-24.50 M |
9.50 M |
| Other Sources - Investing |
12.00 M |
30.40 M |
40.40 M |
24.50 M |
8.30 M |
| Net Cash Flow - Investing |
714.00 M |
581.60 M |
229.10 M |
333.90 M |
417.30 M |
| Proceeds from Stock Options |
29.00 M |
28.00 M |
29.80 M |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
257.00 M |
192.90 M |
11.40 M |
24.20 M |
291.30 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
9.00 M |
53.30 M |
| Long Term Borrowings |
1.15 B |
703.90 M |
514.50 M |
532.00 M |
650.40 M |
| Incline or Decline in Short Term Borrowings |
26.00 M |
-58.30 M |
193.20 M |
-161.30 M |
136.30 M |
| Reduction in Long Term Debt |
590.00 M |
854.90 M |
578.00 M |
755.80 M |
1.12 B |
| Cash Dividends Paid Total |
222.00 M |
202.90 M |
199.50 M |
191.40 M |
178.80 M |
| Common Dividends (Cash) |
222.00 M |
202.60 M |
198.30 M |
188.90 M |
176.00 M |
| Preferred Dividends (Cash) |
0.00 |
300,000.00 |
1.20 M |
2.50 M |
2.80 M |
| Other Sources - Financing |
0.00 |
4.90 M |
3.90 M |
2.30 M |
9.70 M |
| Other Uses - Financing |
-20.00 M |
-15.80 M |
-17.60 M |
300,000.00 |
-85.30 M |
| Net Cash Flow - Financing |
630.00 M |
-207.10 M |
-46.20 M |
-561.00 M |
-359.10 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |