| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
126.13 M |
95.99 M |
61.00 M |
44.27 M |
40.29 M |
| Depreciation & Depletion |
119.70 M |
91.20 M |
60.50 M |
43.10 M |
37.00 M |
| Amortization of Intangible Assets |
6.43 M |
4.79 M |
500,000.00 |
1.17 M |
3.29 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
150.14 M |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
150.14 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
4.94 M |
63.56 M |
45.22 M |
8.05 M |
-2.34 M |
| Funds from Operations |
595.44 M |
857.00 M |
627.99 M |
202.74 M |
75.18 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-644.41 M |
459.95 M |
-399.84 M |
52.21 M |
-9.88 M |
| Incline (Decline) in Receivables |
59.67 M |
173.06 M |
-334.35 M |
2.57 M |
-88.47 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
86.07 M |
40.38 M |
65.16 M |
-46.66 M |
-19.40 M |
| Incline (Decline) in Income Taxes Payable |
13.05 M |
-13.22 M |
123.38 M |
-14.57 M |
35.73 M |
| Incline (Decline) in Other Accruals |
18.14 M |
-14.30 M |
95.86 M |
-52.94 M |
17.34 M |
| Incline (Decline) in Other Assets or Liabilties |
-821.33 M |
274.03 M |
-349.90 M |
163.81 M |
44.92 M |
| Net Cash Flow/Operating Activities |
-48.97 M |
1.32 B |
228.14 M |
254.95 M |
65.31 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
191.94 M |
334.46 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
159.35 M |
1.52 B |
11.49 B |
139.22 M |
| Decrease in Investments |
2.01 M |
0.00 |
1.73 B |
11.03 B |
140.70 M |
| Disposal of Fixed Assets |
14.00 M |
11.22 M |
185.91 M |
17.22 M |
89.18 M |
| Other Uses - Investing |
-11.25 M |
-37.19 M |
-45.10 M |
-16.89 M |
-2.53 M |
| Other Sources - Investing |
14.25 M |
41.89 M |
48.30 M |
22.98 M |
2.53 M |
| Net Cash Flow - Investing |
420.37 M |
678.68 M |
-310.40 M |
490.76 M |
-57.54 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
19.65 M |
60.95 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
7.87 M |
11.59 M |
-10.17 M |
-949,000.00 |
2.80 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
250.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
1.46 M |
0.00 |
0.00 |
0.00 |
-36.75 M |
| Reduction in Long Term Debt |
4.77 M |
255.75 M |
238.62 M |
66.98 M |
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 |
60.90 M |
881,000.00 |
22.83 M |
2.78 M |
0.00 |
| Other Uses - Financing |
60.90 M |
881,000.00 |
22.83 M |
2.78 M |
-4.40 M |
| Net Cash Flow - Financing |
65.46 M |
-243.27 M |
43.69 M |
-4.20 M |
-38.35 M |
| Effect of Exchange rate on Cash |
-10.86 M |
5.56 M |
-650,000.00 |
-44,000.00 |
26,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |