| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
109.00 M |
110.00 M |
159.00 M |
247.00 M |
275.00 M |
| Depreciation & Depletion |
100.00 M |
110.00 M |
159.00 M |
247.00 M |
275.00 M |
| Amortization of Intangible Assets |
9.00 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
15.00 M |
82.00 M |
3.00 M |
-211.00 M |
-104.00 M |
| Funds from Operations |
352.00 M |
459.00 M |
575.00 M |
620.00 M |
446.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
63.00 M |
-154.00 M |
-93.00 M |
-12.00 M |
-10.00 M |
| Incline (Decline) in Receivables |
249.00 M |
-166.00 M |
-108.00 M |
5.00 M |
-70.00 M |
| Incline (Decline) in Inventories |
25.00 M |
-76.00 M |
-83.00 M |
-6.00 M |
-46.00 M |
| Incline (Decline) in Accounts Payable |
-56.00 M |
52.00 M |
68.00 M |
-37.00 M |
91.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
-155.00 M |
36.00 M |
30.00 M |
26.00 M |
15.00 M |
| Net Cash Flow/Operating Activities |
415.00 M |
305.00 M |
482.00 M |
608.00 M |
436.00 M |
| Additions to Other Assets |
63.00 M |
48.00 M |
93.00 M |
74.00 M |
85.00 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
30.00 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
80.00 M |
| Disposal of Fixed Assets |
59.00 M |
31.00 M |
59.00 M |
11.00 M |
68.00 M |
| Other Uses - Investing |
84.00 M |
12.00 M |
27.00 M |
25.00 M |
36.00 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
15.00 M |
— |
| Net Cash Flow - Investing |
163.00 M |
93.00 M |
180.00 M |
255.00 M |
172.00 M |
| Proceeds from Stock Options |
17.00 M |
48.00 M |
89.00 M |
138.00 M |
260.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
494.00 M |
83.00 M |
280.00 M |
415.00 M |
428.00 M |
| Long Term Borrowings |
0.00 |
0.00 |
1.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-1.00 M |
0.00 |
-1.00 M |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
9.00 M |
17.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
2.00 M |
-192.00 M |
14.00 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-475.00 M |
-227.00 M |
-177.00 M |
-277.00 M |
-169.00 M |
| Effect of Exchange rate on Cash |
-18.00 M |
20.00 M |
12.00 M |
-16.00 M |
16.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |