| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
690.79 M |
622.53 M |
577.68 M |
481.21 M |
374.14 M |
| Depreciation & Depletion |
687.04 M |
619.26 M |
573.80 M |
478.13 M |
371.65 M |
| Amortization of Intangible Assets |
3.75 M |
3.28 M |
3.88 M |
3.08 M |
2.49 M |
| Deferred Income Taxes and Investment Tax credity |
14.13 M |
33.37 M |
— |
— |
— |
| Deferred Income Taxes |
14.13 M |
33.37 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.14 B |
-169.61 M |
55.48 M |
-37.07 M |
24.67 M |
| Funds from Operations |
-375.19 M |
502.77 M |
178.82 M |
373.56 M |
469.60 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
408.98 M |
-376.31 M |
5.59 M |
-119.18 M |
-66.37 M |
| Incline (Decline) in Receivables |
67.88 M |
-61.41 M |
-84.33 M |
-61.33 M |
-74.97 M |
| Incline (Decline) in Inventories |
-76.43 M |
-54.00 M |
-73.26 M |
-36.05 M |
-13.38 M |
| Incline (Decline) in Accounts Payable |
289.95 M |
-249.14 M |
-22.92 M |
100.38 M |
61.56 M |
| Incline (Decline) in Income Taxes Payable |
7.44 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
127.58 M |
-11.76 M |
186.09 M |
-122.17 M |
-39.59 M |
| Net Cash Flow/Operating Activities |
33.79 M |
126.46 M |
184.40 M |
254.38 M |
403.23 M |
| Additions to Other Assets |
7.67 M |
0.00 |
4.67 M |
3.88 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
46.06 M |
4.98 M |
3.62 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
848,330.66 |
8.55 M |
40.36 M |
| Decrease in Investments |
5.30 M |
0.00 |
0.00 |
8.43 M |
37.09 M |
| Disposal of Fixed Assets |
268.19 M |
67.49 M |
41.27 M |
4.02 M |
80.67 M |
| Other Uses - Investing |
230.54 M |
104.85 M |
106.33 M |
951.10 M |
170.48 M |
| Other Sources - Investing |
349.94 M |
404.22 M |
470.54 M |
0.00 |
80.42 M |
| Net Cash Flow - Investing |
151.00 M |
247.38 M |
227.19 M |
1.28 B |
302.54 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
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 |
685.95 M |
446.26 M |
1.84 B |
866.23 M |
260.36 M |
| Incline or Decline in Short Term Borrowings |
782.53 M |
322.42 M |
-48.33 M |
768.49 M |
197.98 M |
| Reduction in Long Term Debt |
941.40 M |
786.15 M |
1.85 B |
611.25 M |
515.20 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
7.54 M |
11.90 M |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
7.54 M |
11.90 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
60.62 M |
102.84 M |
131.63 M |
0.00 |
26.38 M |
| Other Uses - Financing |
-144.21 M |
96.72 M |
124.80 M |
-11.00 M |
19.13 M |
| Net Cash Flow - Financing |
382.87 M |
79.24 M |
52.88 M |
1.00 B |
-37.73 M |
| Effect of Exchange rate on Cash |
-6.23 M |
-2.15 M |
5.42 M |
-2.42 M |
1.27 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |