| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
38.02 M |
57.39 M |
68.04 M |
98.55 M |
76.20 M |
| Depreciation & Depletion |
33.92 M |
41.39 M |
49.17 M |
72.70 M |
55.80 M |
| Amortization of Intangible Assets |
4.10 M |
16.00 M |
18.87 M |
25.85 M |
20.40 M |
| Deferred Income Taxes and Investment Tax credity |
210.05 M |
236.03 M |
261.01 M |
273.13 M |
0.00 |
| Deferred Income Taxes |
210.05 M |
236.03 M |
261.01 M |
273.13 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.30 M |
-35.35 M |
13.86 M |
208.43 M |
59.38 M |
| Funds from Operations |
-110.43 M |
-161.63 M |
-36.67 M |
-35.00 M |
86.34 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
55.27 M |
-56.58 M |
102.74 M |
253.39 M |
-181.34 M |
| Incline (Decline) in Receivables |
58.87 M |
93.88 M |
133.05 M |
268.17 M |
-453.86 M |
| Incline (Decline) in Inventories |
-2.28 M |
82.35 M |
-5.57 M |
165.92 M |
-175.88 M |
| Incline (Decline) in Accounts Payable |
128.92 M |
-165.15 M |
-22.30 M |
-87.81 M |
97.69 M |
| Incline (Decline) in Income Taxes Payable |
4.56 M |
9.28 M |
-28.95 M |
-110.21 M |
133.51 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-134.80 M |
-76.95 M |
26.51 M |
17.32 M |
217.20 M |
| Net Cash Flow/Operating Activities |
-55.16 M |
-218.21 M |
66.08 M |
218.38 M |
-95.00 M |
| Additions to Other Assets |
0.00 |
215,000.00 |
658,000.00 |
750,000.00 |
4.16 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
24.33 M |
217.75 M |
| Incline (Decline) in Inventories |
13.82 M |
38.01 M |
42.70 M |
168.83 M |
338.54 M |
| Decrease in Investments |
68.81 M |
83.22 M |
47.20 M |
346.97 M |
236.50 M |
| Disposal of Fixed Assets |
214.05 M |
4.27 M |
35.96 M |
0.00 |
0.00 |
| Other Uses - Investing |
8.78 M |
-7.50 M |
-22.53 M |
18.52 M |
8.52 M |
| Other Sources - Investing |
8.09 M |
7.50 M |
22.53 M |
0.00 |
428,000.00 |
| Net Cash Flow - Investing |
-246.05 M |
-29.44 M |
-36.06 M |
-70.14 M |
468.05 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.74 M |
390,000.00 |
6.95 M |
500.29 M |
58.88 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
1.65 M |
39,000.00 |
0.00 |
107.57 M |
| Long Term Borrowings |
50.00 M |
97.85 M |
100.63 M |
436.68 M |
390.00 M |
| Incline or Decline in Short Term Borrowings |
-6.25 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
375.32 M |
159.46 M |
200.74 M |
653.12 M |
40.00 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 |
5.15 M |
253,000.00 |
6.69 M |
0.00 |
| Other Uses - Financing |
-2.79 M |
5.15 M |
253,000.00 |
6.69 M |
0.00 |
| Net Cash Flow - Financing |
-332.61 M |
-58.10 M |
-99.51 M |
-202.80 M |
742.72 M |
| Effect of Exchange rate on Cash |
13.88 M |
22.70 M |
13.42 M |
-2.68 M |
5.12 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |