| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
99.57 M |
88.46 M |
98.12 M |
111.34 M |
150.46 M |
| Depreciation & Depletion |
70.77 M |
56.56 M |
78.75 M |
111.34 M |
150.46 M |
| Amortization of Intangible Assets |
28.80 M |
31.90 M |
19.37 M |
1.19 M |
1.21 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-1.68 M |
11.60 M |
-342.51 M |
-853.50 M |
-51.19 M |
| Funds from Operations |
173.60 M |
126.09 M |
52.97 M |
-643.24 M |
-350.25 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
25.96 M |
82.58 M |
-30.36 M |
842.64 M |
122.11 M |
| Incline (Decline) in Receivables |
21.00 M |
33.21 M |
47.61 M |
20.88 M |
-105.90 M |
| Incline (Decline) in Inventories |
-16.46 M |
-7.56 M |
-16.26 M |
307.60 M |
121.57 M |
| Incline (Decline) in Accounts Payable |
7.05 M |
69.98 M |
-38.75 M |
61.27 M |
-25.70 M |
| Incline (Decline) in Income Taxes Payable |
5.53 M |
14.95 M |
35.38 M |
-8.99 M |
19.73 M |
| Incline (Decline) in Other Accruals |
1.32 M |
-10.05 M |
-53.47 M |
15.72 M |
3.83 M |
| Incline (Decline) in Other Assets or Liabilties |
7.51 M |
-17.95 M |
-4.88 M |
446.16 M |
108.58 M |
| Net Cash Flow/Operating Activities |
199.56 M |
208.67 M |
22.61 M |
199.40 M |
-228.14 M |
| Additions to Other Assets |
0.00 |
0.00 |
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 |
81.60 M |
6.49 M |
9.12 M |
733,000.00 |
| Decrease in Investments |
1.70 M |
75.47 M |
44.06 M |
20.75 M |
8.34 M |
| Disposal of Fixed Assets |
1.32 M |
16.03 M |
85.08 M |
167.63 M |
107.24 M |
| Other Uses - Investing |
-17.60 M |
0.00 |
144,000.00 |
-683,000.00 |
0.00 |
| Other Sources - Investing |
17.60 M |
0.00 |
164,000.00 |
683,000.00 |
0.00 |
| Net Cash Flow - Investing |
196.27 M |
207.86 M |
-30.10 M |
-149.40 M |
-3.37 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
190,000.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
12.78 M |
11.18 M |
12.64 M |
698.54 M |
1.59 B |
| Incline or Decline in Short Term Borrowings |
-12.62 M |
6.07 M |
15.23 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
21.93 M |
18.92 M |
56.98 M |
905.35 M |
1.35 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 |
39,000.00 |
0.00 |
858,000.00 |
818,000.00 |
6.50 M |
| Other Uses - Financing |
39,000.00 |
0.00 |
-9.20 M |
137,000.00 |
-12.30 M |
| Net Cash Flow - Financing |
-21.74 M |
-1.48 M |
-38.31 M |
-206.67 M |
230.09 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |