| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
142.62 M |
51.89 M |
37.98 M |
38.55 M |
41.41 M |
| Depreciation & Depletion |
89.98 M |
44.83 M |
37.98 M |
38.55 M |
38.31 M |
| Amortization of Intangible Assets |
52.64 M |
7.07 M |
0.00 |
0.00 |
3.10 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
55.64 M |
31.29 M |
30.29 M |
68.12 M |
57.04 M |
| Funds from Operations |
525.65 M |
284.91 M |
172.58 M |
197.86 M |
155.40 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-181.79 M |
27.00 M |
-7.57 M |
2.57 M |
-46.08 M |
| Incline (Decline) in Receivables |
-93.11 M |
17.07 M |
-89.63 M |
-161.63 M |
-80.65 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-79.06 M |
64.88 M |
26.79 M |
179.52 M |
36.73 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-9.62 M |
-54.95 M |
55.27 M |
-15.32 M |
-2.16 M |
| Net Cash Flow/Operating Activities |
343.86 M |
311.92 M |
165.01 M |
200.44 M |
109.33 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
26.38 M |
1.26 B |
5.03 M |
1.37 M |
0.00 |
| Incline (Decline) in Inventories |
34.30 M |
5.02 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
17.44 M |
2.70 M |
0.00 |
2.24 M |
0.00 |
| Other Uses - Investing |
-1.61 M |
1.51 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
1.61 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
133.29 M |
1.31 B |
34.34 M |
22.14 M |
19.02 M |
| Proceeds from Stock Options |
27.19 M |
19.17 M |
23.97 M |
38.94 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
130.25 M |
230.91 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
42.30 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
1.38 B |
552,000.00 |
351.41 M |
31.78 M |
| Incline or Decline in Short Term Borrowings |
-15.20 M |
12.30 M |
3.22 M |
-89.83 M |
-40,000.00 |
| Reduction in Long Term Debt |
217.26 M |
259.78 M |
176.34 M |
591.48 M |
313.59 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 |
4.49 M |
8.36 M |
6.04 M |
0.00 |
0.00 |
| Other Uses - Financing |
4.49 M |
8.36 M |
5.88 M |
-24.05 M |
-22.58 M |
| Net Cash Flow - Financing |
-243.08 M |
1.16 B |
-142.71 M |
-184.76 M |
-73.52 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |