| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
614.00 M |
675.00 M |
630.00 M |
629.00 M |
693.30 M |
| Depreciation & Depletion |
610.00 M |
671.00 M |
626.00 M |
625.00 M |
686.70 M |
| Amortization of Intangible Assets |
4.00 M |
4.00 M |
4.00 M |
4.00 M |
6.60 M |
| Deferred Income Taxes and Investment Tax credity |
30.00 M |
— |
— |
— |
— |
| Deferred Income Taxes |
30.00 M |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-614.00 M |
-389.00 M |
-206.00 M |
-265.00 M |
-685.70 M |
| Funds from Operations |
134.00 M |
-92.00 M |
644.00 M |
475.00 M |
-809.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-29.00 M |
652.00 M |
242.00 M |
310.00 M |
502.60 M |
| Incline (Decline) in Receivables |
-104.00 M |
278.00 M |
-14.00 M |
-277.00 M |
-118.90 M |
| Incline (Decline) in Inventories |
-395.00 M |
108.00 M |
-245.00 M |
-50.00 M |
41.60 M |
| Incline (Decline) in Accounts Payable |
294.00 M |
92.00 M |
44.00 M |
153.00 M |
-90.50 M |
| Incline (Decline) in Income Taxes Payable |
-36.00 M |
-187.00 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
292.00 M |
361.00 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-80.00 M |
0.00 |
457.00 M |
484.00 M |
670.40 M |
| Net Cash Flow/Operating Activities |
105.00 M |
560.00 M |
886.00 M |
785.00 M |
-306.70 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
26.60 M |
| Disposal of Fixed Assets |
107.00 M |
127.00 M |
257.00 M |
19.00 M |
104.40 M |
| Other Uses - Investing |
-1.49 B |
-53.00 M |
62.00 M |
79.00 M |
-79.60 M |
| Other Sources - Investing |
1.49 B |
53.00 M |
18.00 M |
50.00 M |
79.60 M |
| Net Cash Flow - Investing |
-856.00 M |
532.00 M |
441.00 M |
651.00 M |
236.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
937.00 M |
12.00 M |
7.00 M |
-49.00 M |
-103.90 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
142.00 M |
2.24 B |
2.29 B |
1.90 B |
2.98 B |
| Incline or Decline in Short Term Borrowings |
-60.00 M |
-25.00 M |
35.00 M |
-22.00 M |
-155.10 M |
| Reduction in Long Term Debt |
2.33 B |
501.00 M |
2.39 B |
1.55 B |
1.61 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 |
0.00 |
0.00 |
0.00 |
0.00 |
27.90 M |
| Other Uses - Financing |
-127.00 M |
-84.00 M |
-119.00 M |
-29.00 M |
12.20 M |
| Net Cash Flow - Financing |
-1.44 B |
1.65 B |
-178.00 M |
250.00 M |
1.13 B |
| Effect of Exchange rate on Cash |
75.00 M |
62.00 M |
-60.00 M |
38.00 M |
64.20 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |