| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
232.00 M |
283.98 M |
— |
— |
— |
| Depreciation & Depletion |
155.00 M |
283.98 M |
— |
— |
— |
| Amortization of Intangible Assets |
77.00 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 |
146.00 M |
14.31 M |
— |
— |
— |
| Funds from Operations |
885.00 M |
459.81 M |
— |
— |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
— |
— |
— |
| Funds from/for Other Operating Activities |
-316.00 M |
-217.74 M |
— |
— |
— |
| Incline (Decline) in Receivables |
-45.00 M |
-75.32 M |
— |
— |
— |
| Incline (Decline) in Inventories |
26.47 M |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-46.00 M |
0.00 |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-225.00 M |
-168.89 M |
— |
— |
— |
| Net Cash Flow/Operating Activities |
569.00 M |
242.07 M |
— |
— |
— |
| Additions to Other Assets |
0.00 |
0.00 |
— |
— |
— |
| Net Assets from Acquisitions |
8.00 M |
350.09 M |
— |
— |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
— |
— |
— |
| Decrease in Investments |
24.00 M |
0.00 |
— |
— |
— |
| Disposal of Fixed Assets |
184.00 M |
0.00 |
— |
— |
— |
| Other Uses - Investing |
0.00 |
0.00 |
— |
— |
— |
| Other Sources - Investing |
0.00 |
0.00 |
— |
— |
— |
| Net Cash Flow - Investing |
-98.00 M |
430.65 M |
— |
— |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
— |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
1.28 B |
— |
— |
— |
| Long Term Borrowings |
0.00 |
1.50 B |
— |
— |
— |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
411.00 M |
14.10 M |
— |
— |
— |
| Cash Dividends Paid Total |
— |
— |
— |
— |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
— |
— |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
— |
— |
— |
| Other Sources - Financing |
— |
— |
— |
— |
— |
| Other Uses - Financing |
-363.00 M |
-24.77 M |
— |
— |
— |
| Net Cash Flow - Financing |
-774.00 M |
174.23 M |
— |
— |
— |
| Effect of Exchange rate on Cash |
-2.00 M |
7.04 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |