| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
96.82 M |
117.19 M |
138.60 M |
178.32 M |
190.90 M |
| Depreciation & Depletion |
89.30 M |
109.60 M |
128.30 M |
168.70 M |
182.40 M |
| Amortization of Intangible Assets |
7.52 M |
7.59 M |
10.30 M |
9.62 M |
8.50 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 |
1.37 B |
2.93 B |
1.65 B |
1.08 B |
60.07 M |
| Funds from Operations |
981.34 M |
1.91 B |
1.66 B |
572.91 M |
178.62 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-942.08 M |
-1.42 B |
-1.99 B |
-156.92 M |
37.22 M |
| Incline (Decline) in Receivables |
-610.00 M |
-1.52 B |
-1.55 B |
-194.61 M |
-71.64 M |
| Incline (Decline) in Inventories |
197.79 M |
260.08 M |
-283.88 M |
57.89 M |
-61.11 M |
| Incline (Decline) in Accounts Payable |
-554.10 M |
-39.35 M |
-89.14 M |
-75.66 M |
63.01 M |
| Incline (Decline) in Income Taxes Payable |
-42.04 M |
24.18 M |
66.28 M |
122.95 M |
-45.20 M |
| Incline (Decline) in Other Accruals |
-7.73 M |
-57.24 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
31.96 M |
-65.05 M |
-25.11 M |
31.29 M |
40.68 M |
| Net Cash Flow/Operating Activities |
39.26 M |
485.93 M |
-334.30 M |
415.99 M |
215.84 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
4.26 M |
4.22 M |
44.65 M |
95.24 M |
78.48 M |
| Incline (Decline) in Inventories |
726,000.00 |
4.31 M |
19.58 M |
80.80 M |
87.39 M |
| Decrease in Investments |
18.19 M |
7.79 M |
74.80 M |
40.43 M |
109.00 M |
| Disposal of Fixed Assets |
119.66 M |
72.23 M |
42.46 M |
40.11 M |
27.67 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-11.38 M |
16.86 M |
86.17 M |
170.05 M |
116.39 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
12.85 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
3,000.00 |
-12.48 M |
16.77 M |
35.68 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
1.18 B |
685.12 M |
403.31 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
120.00 M |
1.12 B |
751.47 M |
658.24 M |
39.22 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 |
0.00 |
0.00 |
22.46 M |
0.00 |
90.36 M |
| Other Uses - Financing |
0.00 |
-100.18 M |
-78.08 M |
-1.08 M |
90.36 M |
| Net Cash Flow - Financing |
-120.00 M |
-43.77 M |
-144.06 M |
-239.25 M |
86.82 M |
| Effect of Exchange rate on Cash |
5.73 M |
16.30 M |
-11.69 M |
-8.09 M |
-6.40 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |