| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
260.99 M |
186.79 M |
177.75 M |
207.33 M |
268.10 M |
| Depreciation & Depletion |
251.79 M |
184.69 M |
148.00 M |
192.83 M |
268.10 M |
| Amortization of Intangible Assets |
9.20 M |
2.10 M |
29.75 M |
14.50 M |
19.80 M |
| Deferred Income Taxes and Investment Tax credity |
229.54 M |
24.39 M |
0.00 |
52.30 M |
53.60 M |
| Deferred Income Taxes |
229.54 M |
24.39 M |
0.00 |
52.30 M |
53.60 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.31 M |
-22.14 M |
-44.88 M |
-670.76 M |
13.01 M |
| Funds from Operations |
70.69 M |
3.97 M |
93.33 M |
27.28 M |
91.65 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-73.13 M |
-39.31 M |
-56.61 M |
-107.99 M |
22.81 M |
| Incline (Decline) in Receivables |
-28.62 M |
37.10 M |
62.74 M |
-56.13 M |
29.22 M |
| Incline (Decline) in Inventories |
29.71 M |
115.98 M |
-1.26 M |
109.52 M |
-12.61 M |
| Incline (Decline) in Accounts Payable |
5.85 M |
-72.71 M |
-19.20 M |
-101.34 M |
46.30 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-8.54 M |
-89.94 M |
-70.60 M |
17.52 M |
-58.29 M |
| Incline (Decline) in Other Assets or Liabilties |
-71.52 M |
-29.75 M |
-28.29 M |
-77.56 M |
18.19 M |
| Net Cash Flow/Operating Activities |
-2.45 M |
-35.34 M |
36.72 M |
-80.72 M |
114.46 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
985.52 M |
24.62 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
32.70 M |
148.70 M |
0.00 |
0.00 |
| Decrease in Investments |
12.35 M |
582.04 M |
294.52 M |
500.81 M |
0.00 |
| Disposal of Fixed Assets |
37.62 M |
153.59 M |
41.88 M |
1.03 B |
53.64 M |
| Other Uses - Investing |
-1.50 M |
-48.86 M |
-93.83 M |
210.93 M |
0.00 |
| Other Sources - Investing |
1.50 M |
49.90 M |
95.13 M |
4.71 M |
0.00 |
| Net Cash Flow - Investing |
64.53 M |
356.58 M |
-48.76 M |
-464.00 M |
162.50 M |
| Proceeds from Stock Options |
2.21 M |
10.58 M |
5.99 M |
26.06 M |
1.60 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-61.78 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 |
1.75 B |
2.05 B |
1.76 B |
30.33 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
24.40 M |
-4.56 M |
-3.61 M |
-42.96 M |
-15.00 M |
| Reduction in Long Term Debt |
1.59 B |
1.56 B |
1.69 B |
424.99 M |
19.52 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
299.09 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
299.09 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
3.15 M |
39.41 M |
0.00 |
0.00 |
37.09 M |
| Other Uses - Financing |
-42.58 M |
-34.10 M |
-249,000.00 |
0.00 |
37.09 M |
| Net Cash Flow - Financing |
141.70 M |
406.45 M |
-228.94 M |
-411.57 M |
4.16 M |
| Effect of Exchange rate on Cash |
-78,000.00 |
14,000.00 |
65,000.00 |
117,000.00 |
4.62 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |