| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
393.00 M |
371.00 M |
364.00 M |
322.00 M |
288.00 M |
| Depreciation & Depletion |
368.00 M |
347.00 M |
345.00 M |
322.00 M |
288.00 M |
| Amortization of Intangible Assets |
25.00 M |
24.00 M |
19.00 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
16.00 M |
24.00 M |
21.00 M |
0.00 |
0.00 |
| Deferred Income Taxes |
16.00 M |
24.00 M |
21.00 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
530.00 M |
119.00 M |
70.00 M |
68.00 M |
92.00 M |
| Funds from Operations |
1.11 B |
367.00 M |
732.00 M |
457.00 M |
310.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
7.00 M |
-190.00 M |
-986.00 M |
-182.00 M |
-12.00 M |
| Incline (Decline) in Receivables |
262.00 M |
275.00 M |
-1.04 B |
-652.00 M |
-484.00 M |
| Incline (Decline) in Inventories |
-221.00 M |
321.00 M |
-359.00 M |
-67.00 M |
-277.00 M |
| Incline (Decline) in Accounts Payable |
339.00 M |
-419.00 M |
283.00 M |
216.00 M |
412.00 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
-180.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
-193.00 M |
-367.00 M |
131.00 M |
321.00 M |
337.00 M |
| Net Cash Flow/Operating Activities |
1.12 B |
177.00 M |
-254.00 M |
275.00 M |
298.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
7.00 M |
54.00 M |
563.00 M |
24.00 M |
| Incline (Decline) in Inventories |
59.00 M |
255.00 M |
210.00 M |
828.00 M |
416.00 M |
| Decrease in Investments |
66.00 M |
426.00 M |
134.00 M |
918.00 M |
312.00 M |
| Disposal of Fixed Assets |
20.00 M |
60.00 M |
51.00 M |
73.00 M |
60.00 M |
| Other Uses - Investing |
145.00 M |
-290.00 M |
97.00 M |
282.00 M |
-682.00 M |
| Other Sources - Investing |
0.00 |
290.00 M |
7.00 M |
0.00 |
687.00 M |
| Net Cash Flow - Investing |
333.00 M |
-134.00 M |
497.00 M |
1.08 B |
-238.00 M |
| Proceeds from Stock Options |
27.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-11.00 M |
-24.00 M |
-45.00 M |
5.00 M |
11.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
27.00 M |
| Long Term Borrowings |
1.18 B |
2.56 B |
3.94 B |
3.42 B |
1.62 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.87 B |
3.31 B |
2.84 B |
2.43 B |
1.97 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 |
2.00 M |
0.00 |
6.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
2.00 M |
0.00 |
6.00 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-676.00 M |
-779.00 M |
1.06 B |
996.00 M |
-375.00 M |
| Effect of Exchange rate on Cash |
-27.00 M |
88.00 M |
23.00 M |
36.00 M |
1.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |