| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
332.00 M |
35.96 M |
71.45 M |
50.34 M |
29.96 M |
| Depreciation & Depletion |
332.00 M |
35.96 M |
71.45 M |
158.58 M |
29.96 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
145.12 M |
197.79 M |
225.69 M |
0.00 |
0.00 |
| Deferred Income Taxes |
145.12 M |
197.79 M |
225.69 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.44 B |
-3.45 B |
110.60 M |
163.24 M |
-22.60 M |
| Funds from Operations |
1.22 B |
-3.12 B |
205.12 M |
281.64 M |
98.55 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-384.00 M |
200.89 M |
85.06 M |
-61.76 M |
-47.18 M |
| Incline (Decline) in Receivables |
13.37 M |
49.71 M |
-821,000.00 |
-133.24 M |
-2.68 M |
| Incline (Decline) in Inventories |
23.74 M |
8.82 M |
17.88 M |
— |
— |
| Incline (Decline) in Accounts Payable |
7.71 M |
-7.57 M |
-60.09 M |
92.48 M |
-40.50 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
156.08 M |
34.10 M |
-18.72 M |
-6.42 M |
0.00 |
| Net Cash Flow/Operating Activities |
841.00 M |
-2.92 B |
290.19 M |
219.89 M |
51.37 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
68.00 M |
47.65 M |
208.64 M |
293.65 M |
0.00 |
| Incline (Decline) in Inventories |
2.00 M |
154.70 M |
243.16 M |
766.93 M |
387.42 M |
| Decrease in Investments |
565.00 M |
337.49 M |
566.58 M |
197.65 M |
277.48 M |
| Disposal of Fixed Assets |
0.00 |
57.58 M |
21.87 M |
8.41 M |
16.79 M |
| Other Uses - Investing |
-1.19 B |
70.08 M |
-983.59 M |
-64.34 M |
-20.00 M |
| Other Sources - Investing |
1.19 B |
0.00 |
983.59 M |
64.34 M |
20.20 M |
| Net Cash Flow - Investing |
-892.00 M |
-38.56 M |
-1.06 B |
1.15 B |
308.17 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
688.00 M |
2.57 B |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
17.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
44.00 M |
1.16 B |
94.25 M |
490.03 M |
557.30 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
302.00 M |
32.20 M |
27.51 M |
140.22 M |
30.17 M |
| Cash Dividends Paid Total |
72.00 M |
193.73 M |
25.24 M |
12.62 M |
0.00 |
| Common Dividends (Cash) |
72.00 M |
193.73 M |
25.24 M |
12.62 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
7.00 M |
4.78 M |
0.00 |
9.28 M |
22.80 M |
| Other Uses - Financing |
-1.52 B |
-392.63 M |
-32.53 M |
233.10 M |
4.88 M |
| Net Cash Flow - Financing |
-1.18 B |
3.10 B |
8.96 M |
702.79 M |
532.01 M |
| Effect of Exchange rate on Cash |
-57.00 M |
3.94 M |
94.10 M |
-72.43 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |