| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
226.00 M |
237.00 M |
125.50 M |
123.36 M |
118.53 M |
| Depreciation & Depletion |
226.00 M |
237.00 M |
107.70 M |
103.26 M |
96.13 M |
| Amortization of Intangible Assets |
17.80 M |
20.10 M |
22.40 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
944.00 M |
2.86 B |
462.59 M |
614.31 M |
423.05 M |
| Funds from Operations |
3.82 B |
3.87 B |
-1.36 B |
1.22 B |
987.21 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.26 B |
-3.34 B |
1.87 B |
-789.36 M |
-506.58 M |
| Incline (Decline) in Receivables |
424.00 M |
-567.00 M |
3.32 M |
-24.49 M |
-31.91 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-464.00 M |
441.00 M |
-59.38 M |
16.29 M |
85.17 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-2.01 B |
-1.67 B |
2.74 B |
-170.76 M |
132.59 M |
| Incline (Decline) in Other Assets or Liabilties |
-1.21 B |
-1.54 B |
-821.50 M |
-610.40 M |
-692.44 M |
| Net Cash Flow/Operating Activities |
558.00 M |
531.00 M |
505.15 M |
434.51 M |
480.63 M |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
2.50 M |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
55.00 M |
2.49 B |
3.07 B |
3.78 B |
1.90 B |
| Decrease in Investments |
2.19 B |
2.46 B |
2.77 B |
3.61 B |
1.54 B |
| Disposal of Fixed Assets |
0.00 |
1.01 B |
478,000.00 |
0.00 |
— |
| Other Uses - Investing |
-2.00 M |
3.00 M |
0.00 |
-2.42 M |
— |
| Other Sources - Investing |
2.00 M |
22.00 M |
0.00 |
2.42 M |
— |
| Net Cash Flow - Investing |
-1.83 B |
-554.00 M |
463.24 M |
263.20 M |
473.13 M |
| Proceeds from Stock Options |
32.00 M |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
19.10 B |
0.00 |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.65 B |
13.45 B |
3.45 M |
3.38 M |
568,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
54.00 M |
22.00 M |
33.20 M |
33.20 M |
33.20 M |
| Cash Dividends Paid Total |
318.00 M |
93.00 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
318.00 M |
93.00 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
2.04 B |
1.20 B |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
235.00 M |
-1.92 B |
0.00 |
0.00 |
-12.20 M |
| Net Cash Flow - Financing |
-2.75 B |
3.62 B |
-36.65 M |
-36.58 M |
-45.97 M |
| Effect of Exchange rate on Cash |
1.00 M |
-5.00 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |