| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
131.80 M |
105.00 M |
64.80 M |
31.90 M |
— |
| Depreciation & Depletion |
122.40 M |
97.40 M |
52.80 M |
28.60 M |
— |
| Amortization of Intangible Assets |
9.40 M |
7.60 M |
12.00 M |
3.30 M |
— |
| Deferred Income Taxes and Investment Tax credity |
97.40 M |
59.50 M |
36.00 M |
— |
— |
| Deferred Income Taxes |
97.40 M |
59.50 M |
36.00 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-21.00 M |
2.10 M |
133.20 M |
25.00 M |
— |
| Funds from Operations |
373.40 M |
413.10 M |
89.70 M |
-33.40 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-162.70 M |
-233.00 M |
183.90 M |
257.20 M |
— |
| Incline (Decline) in Receivables |
15.30 M |
20.50 M |
-41.90 M |
-88.40 M |
— |
| Incline (Decline) in Inventories |
-570.00 M |
-458.90 M |
-318.60 M |
-31.40 M |
— |
| Incline (Decline) in Accounts Payable |
-37.60 M |
24.90 M |
149.40 M |
163.40 M |
— |
| Incline (Decline) in Income Taxes Payable |
7.00 M |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
422.60 M |
180.50 M |
395.00 M |
213.60 M |
— |
| Net Cash Flow/Operating Activities |
210.70 M |
180.10 M |
273.60 M |
223.80 M |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
145.40 M |
885.70 M |
— |
— |
— |
| Incline (Decline) in Inventories |
3.60 M |
0.00 |
0.00 |
— |
— |
| Decrease in Investments |
1.50 M |
3.30 M |
4.70 M |
0.00 |
— |
| Disposal of Fixed Assets |
1.90 M |
300,000.00 |
300,000.00 |
0.00 |
— |
| Other Uses - Investing |
-116.20 M |
-45.50 M |
-10.00 M |
0.00 |
— |
| Other Sources - Investing |
116.20 M |
45.50 M |
10.00 M |
0.00 |
— |
| Net Cash Flow - Investing |
119.80 M |
239.10 M |
473.60 M |
1.03 B |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
248.50 M |
348.60 M |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
175.00 M |
0.00 |
0.00 |
700.00 M |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
190.90 M |
24.70 M |
124.00 M |
5.00 M |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
26.20 M |
33.00 M |
16.40 M |
4.20 M |
— |
| Other Uses - Financing |
19.40 M |
33.00 M |
16.40 M |
4.20 M |
— |
| Net Cash Flow - Financing |
3.50 M |
8.30 M |
140.90 M |
1.05 B |
— |
| Effect of Exchange rate on Cash |
-11.30 M |
-200,000.00 |
2.10 M |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |