| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
66.00 M |
57.00 M |
55.00 M |
78.00 M |
32.00 M |
| Depreciation & Depletion |
48.00 M |
37.00 M |
43.00 M |
65.00 M |
27.00 M |
| Amortization of Intangible Assets |
18.00 M |
20.00 M |
12.00 M |
13.00 M |
5.00 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 |
327.00 M |
13.00 M |
118.00 M |
392.00 M |
10.00 M |
| Funds from Operations |
90.00 M |
23.00 M |
13.00 M |
33.00 M |
-22.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-14.00 M |
46.00 M |
152.00 M |
26.00 M |
0.00 |
| Incline (Decline) in Receivables |
-2.00 M |
1.00 M |
-5.00 M |
9.00 M |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
40.00 M |
131.00 M |
34.00 M |
16.00 M |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
8.00 M |
20.00 M |
-3.00 M |
-25.00 M |
— |
| Net Cash Flow/Operating Activities |
76.00 M |
69.00 M |
165.00 M |
59.00 M |
-22.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
31.00 M |
0.00 |
432.00 M |
1.15 B |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
1.00 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
1.00 M |
18.00 M |
78.00 M |
| Disposal of Fixed Assets |
0.00 |
4.00 M |
0.00 |
3.00 M |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
58.00 M |
80.00 M |
83.00 M |
474.00 M |
1.10 B |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
477.00 M |
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 |
69.00 M |
747.00 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
56.00 M |
1.01 B |
3.00 M |
31.00 M |
1.00 M |
| 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 |
0.00 |
25.00 M |
0.00 |
504.00 M |
1.34 B |
| Other Uses - Financing |
-21.00 M |
-197.00 M |
-74.00 M |
464.00 M |
1.14 B |
| Net Cash Flow - Financing |
-8.00 M |
13.00 M |
-77.00 M |
433.00 M |
1.14 B |
| Effect of Exchange rate on Cash |
-4.00 M |
5.00 M |
-10.00 M |
-9.00 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |