| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
212.00 M |
198.00 M |
88.00 M |
54.00 M |
66.86 M |
| Depreciation & Depletion |
212.00 M |
198.00 M |
88.00 M |
54.00 M |
66.86 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
168.00 M |
205.00 M |
254.00 M |
134.00 M |
141.68 M |
| Deferred Income Taxes |
168.00 M |
205.00 M |
254.00 M |
134.00 M |
141.68 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-167.00 M |
96.00 M |
113.00 M |
145.00 M |
170.82 M |
| Funds from Operations |
472.00 M |
599.00 M |
-134.00 M |
110.00 M |
295.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-30.00 M |
19.00 M |
180.00 M |
-89.00 M |
-53.31 M |
| Incline (Decline) in Receivables |
14.00 M |
-35.00 M |
55.00 M |
-13.00 M |
-5.41 M |
| Incline (Decline) in Inventories |
-18.00 M |
-25.00 M |
-8.00 M |
1.00 M |
-2.68 M |
| Incline (Decline) in Accounts Payable |
-11.00 M |
-2.00 M |
-45.00 M |
-35.00 M |
17.94 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-66.00 M |
6.00 M |
-24.00 M |
-16.00 M |
19.79 M |
| Incline (Decline) in Other Assets or Liabilties |
51.00 M |
75.00 M |
202.00 M |
-26.00 M |
-82.96 M |
| Net Cash Flow/Operating Activities |
442.00 M |
618.00 M |
46.00 M |
21.00 M |
241.79 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 |
2.59 B |
2.58 B |
711.00 M |
523.00 M |
714.15 M |
| Decrease in Investments |
3.26 B |
1.78 B |
416.00 M |
728.00 M |
374.98 M |
| Disposal of Fixed Assets |
4.00 M |
7.00 M |
592.00 M |
32.00 M |
25.83 M |
| Other Uses - Investing |
-120.00 M |
-120.00 M |
-146.00 M |
2.00 M |
23.91 M |
| Other Sources - Investing |
200.00 M |
128.00 M |
279.00 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-269.00 M |
903.00 M |
-399.00 M |
-16.00 M |
491.61 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
3.00 M |
44.00 M |
732.00 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
116.00 M |
0.00 |
0.00 |
| Long Term Borrowings |
1.80 B |
1.42 B |
655.00 M |
142.00 M |
86.83 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.68 B |
1.19 B |
741.00 M |
176.00 M |
16.83 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 |
0.00 |
1.00 M |
0.00 |
671,000.00 |
| Other Uses - Financing |
0.00 |
0.00 |
1.00 M |
-7.00 M |
-2.56 M |
| Net Cash Flow - Financing |
121.00 M |
276.00 M |
531.00 M |
-41.00 M |
67.43 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |