| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
397.00 M |
279.00 M |
278.00 M |
310.00 M |
358.00 M |
| Depreciation & Depletion |
292.00 M |
279.00 M |
278.00 M |
310.00 M |
358.00 M |
| Amortization of Intangible Assets |
105.00 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-1.66 B |
231.00 M |
438.00 M |
498.00 M |
128.00 M |
| Funds from Operations |
-1.03 B |
-70.00 M |
-64.00 M |
-46.00 M |
423.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
13.00 M |
18.00 M |
116.00 M |
-170.00 M |
-350.00 M |
| Incline (Decline) in Receivables |
434.00 M |
-23.00 M |
-62.00 M |
146.00 M |
-275.00 M |
| Incline (Decline) in Inventories |
14.00 M |
-5.00 M |
10.00 M |
81.00 M |
-155.00 M |
| Incline (Decline) in Accounts Payable |
-210.00 M |
110.00 M |
0.00 |
0.00 |
— |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
-109.00 M |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
-116.00 M |
-64.00 M |
168.00 M |
-397.00 M |
80.00 M |
| Net Cash Flow/Operating Activities |
-1.02 B |
-52.00 M |
52.00 M |
-216.00 M |
73.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
17.00 M |
0.00 |
5.00 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
80.00 M |
0.00 |
| Decrease in Investments |
0.00 |
17.00 M |
11.00 M |
0.00 |
57.00 M |
| Disposal of Fixed Assets |
19.00 M |
609.00 M |
141.00 M |
161.00 M |
1.26 B |
| Other Uses - Investing |
-87.00 M |
6.00 M |
-102.00 M |
-71.00 M |
-77.00 M |
| Other Sources - Investing |
93.00 M |
72.00 M |
102.00 M |
90.00 M |
78.00 M |
| Net Cash Flow - Investing |
144.00 M |
-349.00 M |
71.00 M |
54.00 M |
-920.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
771.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.43 B |
319.00 M |
707.00 M |
16.00 M |
455.00 M |
| Incline or Decline in Short Term Borrowings |
-88.00 M |
-21.00 M |
-551.00 M |
492.00 M |
-31.00 M |
| Reduction in Long Term Debt |
1.38 B |
132.00 M |
205.00 M |
61.00 M |
1.46 B |
| Cash Dividends Paid Total |
18.00 M |
0.00 |
0.00 |
55.00 M |
73.00 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
55.00 M |
73.00 M |
| Preferred Dividends (Cash) |
18.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
6.00 M |
16.00 M |
17.00 M |
| Other Uses - Financing |
-10.00 M |
0.00 |
0.00 |
6.00 M |
16.00 M |
| Net Cash Flow - Financing |
705.00 M |
166.00 M |
-49.00 M |
398.00 M |
-1.09 B |
| Effect of Exchange rate on Cash |
-40.00 M |
104.00 M |
25.00 M |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |