| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
49.00 M |
41.00 M |
47.00 M |
56.00 M |
— |
| Depreciation & Depletion |
38.00 M |
41.00 M |
47.00 M |
56.00 M |
— |
| Amortization of Intangible Assets |
11.00 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-12.00 M |
-42.00 M |
-51.00 M |
-58.00 M |
— |
| Funds from Operations |
444.00 M |
154.00 M |
176.00 M |
211.00 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-320.00 M |
94.00 M |
755.00 M |
316.00 M |
— |
| Incline (Decline) in Receivables |
-124.00 M |
-143.00 M |
281.00 M |
203.00 M |
— |
| Incline (Decline) in Inventories |
232.00 M |
272.00 M |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
214.00 M |
-92.00 M |
-187.00 M |
-420.00 M |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-40.00 M |
19.00 M |
125.00 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-370.00 M |
329.00 M |
661.00 M |
136.00 M |
— |
| Net Cash Flow/Operating Activities |
124.00 M |
248.00 M |
931.00 M |
527.00 M |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
526.00 M |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
7.00 M |
337.00 M |
282.00 M |
113.00 M |
— |
| Other Uses - Investing |
0.00 |
1.00 M |
0.00 |
17.00 M |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
556.00 M |
-293.00 M |
-225.00 M |
-20.00 M |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
3.00 M |
6.00 M |
512.00 M |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
196.00 M |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
0.00 |
0.00 |
8.00 M |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-2.00 M |
0.00 |
— |
| Reduction in Long Term Debt |
0.00 |
7.00 M |
25.00 M |
21.00 M |
— |
| Cash Dividends Paid Total |
53.00 M |
35.00 M |
3.00 M |
0.00 |
— |
| Common Dividends (Cash) |
53.00 M |
35.00 M |
3.00 M |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
2.00 M |
6.00 M |
0.00 |
0.00 |
— |
| Other Uses - Financing |
2.00 M |
-114.00 M |
-629.00 M |
-354.00 M |
— |
| Net Cash Flow - Financing |
-244.00 M |
-150.00 M |
-139.00 M |
-375.00 M |
— |
| Effect of Exchange rate on Cash |
-40.00 M |
9.00 M |
50.00 M |
-12.00 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |