| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
232.00 M |
283.98 M |
67.93 M |
76.38 M |
77.60 M |
| Depreciation & Depletion |
155.00 M |
283.98 M |
66.44 M |
74.80 M |
74.99 M |
| Amortization of Intangible Assets |
77.00 M |
2.00 M |
1.49 M |
1.57 M |
2.62 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
146.00 M |
14.31 M |
-9.71 M |
-82.25 M |
-80.48 M |
| Funds from Operations |
885.00 M |
459.81 M |
54.32 M |
77.77 M |
94.93 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-316.00 M |
-217.74 M |
19.31 M |
7.52 M |
-10.60 M |
| Incline (Decline) in Receivables |
-45.00 M |
-75.32 M |
-9.72 M |
16.24 M |
-36.40 M |
| Incline (Decline) in Inventories |
26.47 M |
0.00 |
0.00 |
-6.63 M |
-3.07 M |
| Incline (Decline) in Accounts Payable |
-46.00 M |
0.00 |
27.68 M |
-19.52 M |
32.43 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-225.00 M |
-168.89 M |
1.34 M |
10.80 M |
0.00 |
| Net Cash Flow/Operating Activities |
569.00 M |
242.07 M |
73.63 M |
85.29 M |
84.32 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
8.00 M |
350.09 M |
46.79 M |
0.00 |
44.24 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
51.84 M |
0.00 |
0.00 |
| Decrease in Investments |
24.00 M |
0.00 |
12.80 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
184.00 M |
0.00 |
5.70 M |
15.37 M |
3.98 M |
| Other Uses - Investing |
0.00 |
0.00 |
-992,000.00 |
394,000.00 |
-73,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
992,000.00 |
73,000.00 |
177,000.00 |
| Net Cash Flow - Investing |
-98.00 M |
430.65 M |
169.48 M |
62.75 M |
89.48 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
279,000.00 |
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 |
1.28 B |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
1.50 B |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-125.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
411.00 M |
14.10 M |
7,000.00 |
12,000.00 |
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 |
0.00 |
0.00 |
0.00 |
206.18 M |
31.00 M |
| Other Uses - Financing |
-363.00 M |
-24.77 M |
0.00 |
206.18 M |
31.00 M |
| Net Cash Flow - Financing |
-774.00 M |
174.23 M |
272,000.00 |
206.17 M |
31.00 M |
| Effect of Exchange rate on Cash |
-2.00 M |
7.04 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |