| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
336.53 M |
424.43 M |
372.62 M |
445.87 M |
476.81 M |
| Depreciation & Depletion |
265.00 M |
309.00 M |
303.00 M |
351.00 M |
410.91 M |
| Amortization of Intangible Assets |
71.53 M |
115.43 M |
69.62 M |
94.87 M |
65.90 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 |
1.00 B |
-281.34 M |
213.75 M |
593.66 M |
310.54 M |
| Funds from Operations |
417.31 M |
619.71 M |
107.24 M |
319.79 M |
553.07 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-234.61 M |
142.03 M |
1.17 B |
-1.24 B |
-264.07 M |
| Incline (Decline) in Receivables |
-48.94 M |
-38.81 M |
129.16 M |
-109.74 M |
165.20 M |
| Incline (Decline) in Inventories |
-31.86 M |
-21.86 M |
18.16 M |
-42.25 M |
-20.25 M |
| Incline (Decline) in Accounts Payable |
-62.42 M |
46.19 M |
-97.12 M |
144.47 M |
48.47 M |
| Incline (Decline) in Income Taxes Payable |
17.59 M |
-10.98 M |
1.30 M |
3.05 M |
16.69 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-108.98 M |
167.49 M |
1.12 B |
-1.23 B |
-474.17 M |
| Net Cash Flow/Operating Activities |
182.70 M |
761.74 M |
1.28 B |
-917.16 M |
289.00 M |
| Additions to Other Assets |
60.99 M |
91.92 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
538.53 M |
82.08 M |
1.42 M |
149.34 M |
0.00 |
| Other Uses - Investing |
-49.55 M |
-20.05 M |
-1.15 B |
-239.10 M |
-892.15 M |
| Other Sources - Investing |
49.55 M |
20.05 M |
1.18 B |
384.87 M |
892.15 M |
| Net Cash Flow - Investing |
-216.64 M |
178.65 M |
-1.06 B |
-306.15 M |
-719.28 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
13.57 M |
41.32 M |
8.17 M |
37.88 M |
24.62 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.30 B |
400.00 M |
299.00 M |
2.07 B |
1.61 B |
| Incline or Decline in Short Term Borrowings |
6.55 M |
-825.55 M |
407.00 M |
-108.35 M |
-1.42 B |
| Reduction in Long Term Debt |
57.70 M |
1.54 B |
865.87 M |
148.33 M |
2.24 B |
| 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 |
0.00 |
9.16 M |
| Other Uses - Financing |
-1.02 M |
-104.02 M |
-674.16 M |
-1.20 M |
-796.85 M |
| Net Cash Flow - Financing |
-45.15 M |
-292.04 M |
-1.96 B |
594.35 M |
-1.05 B |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
9.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |