| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
210.00 M |
180.00 M |
154.00 M |
117.00 M |
77.42 M |
| Depreciation & Depletion |
189.00 M |
161.00 M |
136.00 M |
101.00 M |
66.49 M |
| Amortization of Intangible Assets |
21.00 M |
19.00 M |
18.00 M |
16.00 M |
10.93 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-191.00 M |
15.00 M |
21.00 M |
2.00 M |
0.00 |
| Funds from Operations |
-58.00 M |
236.00 M |
184.00 M |
95.00 M |
154.62 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
41.00 M |
122.00 M |
90.00 M |
75.00 M |
43.80 M |
| Incline (Decline) in Receivables |
4.00 M |
-14.00 M |
-12.00 M |
-28.00 M |
-21.27 M |
| Incline (Decline) in Inventories |
-10.00 M |
3.00 M |
-28.00 M |
— |
— |
| Incline (Decline) in Accounts Payable |
15.00 M |
36.00 M |
33.00 M |
54.00 M |
20.09 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
32.00 M |
97.00 M |
97.00 M |
49.00 M |
44.97 M |
| Net Cash Flow/Operating Activities |
-17.00 M |
358.00 M |
274.00 M |
170.00 M |
198.42 M |
| Additions to Other Assets |
142.00 M |
242.00 M |
149.00 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
69.00 M |
665.00 M |
1.02 B |
170.00 M |
18.73 M |
| Decrease in Investments |
397.00 M |
743.00 M |
812.00 M |
18.00 M |
25.31 M |
| Disposal of Fixed Assets |
299.00 M |
100.00 M |
154.00 M |
0.00 |
0.00 |
| Other Uses - Investing |
29.00 M |
-75.00 M |
-3.00 M |
183.00 M |
-70.98 M |
| Other Sources - Investing |
1.00 M |
84.00 M |
19.00 M |
76.20 M |
— |
| Net Cash Flow - Investing |
247.00 M |
734.00 M |
1.31 B |
1.28 B |
719.75 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
320.00 M |
26.00 M |
28.00 M |
178.00 M |
20.15 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
716.00 M |
376.00 M |
855.00 M |
872.00 M |
499.00 M |
| Incline or Decline in Short Term Borrowings |
128.00 M |
4.00 M |
-26.00 M |
21.00 M |
13.69 M |
| Reduction in Long Term Debt |
673.00 M |
265.00 M |
390.00 M |
117.00 M |
76.48 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 |
164.00 M |
425.00 M |
585.00 M |
152.00 M |
265.20 M |
| Other Uses - Financing |
144.00 M |
415.00 M |
570.00 M |
139.00 M |
-19.12 M |
| Net Cash Flow - Financing |
635.00 M |
556.00 M |
1.04 B |
1.09 B |
437.25 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |