| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.27 B |
1.16 B |
1.28 B |
1.27 B |
1.24 B |
| Depreciation & Depletion |
1.06 B |
1.16 B |
1.28 B |
1.27 B |
1.24 B |
| Amortization of Intangible Assets |
207.00 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
3.49 B |
2.53 B |
346.00 M |
186.00 M |
531.00 M |
| Deferred Income Taxes |
3.49 B |
2.53 B |
346.00 M |
186.00 M |
531.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
7.91 B |
-1.78 B |
7.05 B |
1.79 B |
1.66 B |
| Funds from Operations |
135.00 M |
1.20 B |
1.36 B |
-800.00 M |
-1.09 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.84 B |
159.00 M |
-369.00 M |
975.00 M |
78.00 M |
| Incline (Decline) in Receivables |
-416.00 M |
-110.00 M |
-152.00 M |
-122.00 M |
-27.00 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-1.07 B |
-359.00 M |
154.00 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-353.00 M |
628.00 M |
-371.00 M |
1.10 B |
105.00 M |
| Net Cash Flow/Operating Activities |
-1.71 B |
1.36 B |
993.00 M |
175.00 M |
-1.01 B |
| 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 |
92.00 M |
2.00 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
117.00 M |
0.00 |
1.00 M |
146.00 M |
325.00 M |
| Disposal of Fixed Assets |
154.00 M |
105.00 M |
40.00 M |
842.00 M |
234.00 M |
| Other Uses - Investing |
-3.06 B |
-189.00 M |
-14.00 M |
489.00 M |
-45.00 M |
| Other Sources - Investing |
3.06 B |
189.00 M |
14.00 M |
89.00 M |
160.00 M |
| Net Cash Flow - Investing |
-1.60 B |
625.00 M |
361.00 M |
460.00 M |
335.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
192.00 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 |
2.13 B |
2.00 B |
0.00 |
2.54 B |
2.12 B |
| Incline or Decline in Short Term Borrowings |
-300.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.30 B |
3.56 B |
600.00 M |
1.66 B |
1.45 B |
| 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 |
1.00 B |
1.50 B |
0.00 |
0.00 |
— |
| Other Uses - Financing |
988.00 M |
1.43 B |
-6.00 M |
-50.00 M |
-35.00 M |
| Net Cash Flow - Financing |
1.72 B |
-120.00 M |
-606.00 M |
830.00 M |
636.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |