| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
413.00 M |
391.00 M |
389.00 M |
415.00 M |
444.00 M |
| Depreciation & Depletion |
413.00 M |
391.00 M |
389.00 M |
415.00 M |
444.00 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
33.00 M |
-15.00 M |
-217.00 M |
-18.00 M |
-264.00 M |
| Funds from Operations |
1.01 B |
719.00 M |
104.00 M |
-52.00 M |
319.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
127.00 M |
339.00 M |
353.00 M |
425.00 M |
23.00 M |
| Incline (Decline) in Receivables |
-29.00 M |
-70.00 M |
-56.00 M |
-76.00 M |
-25.00 M |
| Incline (Decline) in Inventories |
-66.00 M |
-26.00 M |
-7.00 M |
-37.00 M |
4.00 M |
| Incline (Decline) in Accounts Payable |
71.00 M |
230.00 M |
80.00 M |
-74.00 M |
-19.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
24.00 M |
77.00 M |
547.00 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
151.00 M |
181.00 M |
259.00 M |
65.00 M |
63.00 M |
| Net Cash Flow/Operating Activities |
1.13 B |
1.06 B |
457.00 M |
373.00 M |
342.00 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 |
314.00 M |
127.00 M |
0.00 |
0.00 |
134.00 M |
| Decrease in Investments |
0.00 |
0.00 |
46.00 M |
132.00 M |
210.00 M |
| Disposal of Fixed Assets |
67.00 M |
10.00 M |
53.00 M |
16.00 M |
16.00 M |
| Other Uses - Investing |
68.00 M |
-51.00 M |
-137.00 M |
-67.00 M |
120.00 M |
| Other Sources - Investing |
151.00 M |
156.00 M |
172.00 M |
111.00 M |
134.00 M |
| Net Cash Flow - Investing |
760.00 M |
366.00 M |
-51.00 M |
-53.00 M |
233.00 M |
| Proceeds from Stock Options |
35.00 M |
82.00 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
227.00 M |
5.00 M |
5.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
26.00 M |
574.00 M |
436.00 M |
67.00 M |
559.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
429.00 M |
948.00 M |
662.00 M |
447.00 M |
549.00 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
36.00 M |
11.00 M |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
36.00 M |
11.00 M |
-108.00 M |
| Net Cash Flow - Financing |
-368.00 M |
-292.00 M |
37.00 M |
-364.00 M |
-93.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |