| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
216.00 M |
229.00 M |
230.00 M |
282.00 M |
308.00 M |
| Depreciation & Depletion |
216.00 M |
229.00 M |
230.00 M |
282.00 M |
308.00 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
68.00 M |
120.00 M |
-89.00 M |
-114.00 M |
16.00 M |
| Funds from Operations |
533.00 M |
391.00 M |
373.00 M |
-187.00 M |
387.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-111.00 M |
118.00 M |
-18.00 M |
65.00 M |
17.00 M |
| Incline (Decline) in Receivables |
-110.00 M |
68.00 M |
39.00 M |
72.00 M |
-43.00 M |
| Incline (Decline) in Inventories |
-23.00 M |
-19.00 M |
-66.00 M |
-28.00 M |
-37.00 M |
| Incline (Decline) in Accounts Payable |
38.00 M |
61.00 M |
19.00 M |
121.00 M |
128.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-16.00 M |
8.00 M |
-10.00 M |
-100.00 M |
-31.00 M |
| Net Cash Flow/Operating Activities |
422.00 M |
509.00 M |
355.00 M |
-122.00 M |
404.00 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
15.00 M |
73.00 M |
88.00 M |
667.00 M |
39.00 M |
| Other Uses - Investing |
27.00 M |
11.00 M |
8.00 M |
11.00 M |
8.00 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
186.00 M |
94.00 M |
111.00 M |
-464.00 M |
107.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
10.00 M |
14.00 M |
18.00 M |
16.00 M |
3.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
35.00 M |
118.00 M |
135.00 M |
38.00 M |
0.00 |
| Long Term Borrowings |
27.00 M |
48.00 M |
232.00 M |
1.59 B |
689.00 M |
| Incline or Decline in Short Term Borrowings |
15.00 M |
-217.00 M |
-81.00 M |
248.00 M |
-24.00 M |
| Reduction in Long Term Debt |
94.00 M |
55.00 M |
143.00 M |
2.27 B |
873.00 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 |
— |
| Other Sources - Financing |
65.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
-68.00 M |
-49.00 M |
-45.00 M |
-41.00 M |
| Net Cash Flow - Financing |
-77.00 M |
-396.00 M |
-158.00 M |
-497.00 M |
-246.00 M |
| Effect of Exchange rate on Cash |
-20.00 M |
31.00 M |
27.00 M |
-22.00 M |
19.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |