| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
262.85 M |
219.92 M |
175.46 M |
103.34 M |
6.98 M |
| Depreciation & Depletion |
247.20 M |
219.92 M |
175.46 M |
103.34 M |
6.98 M |
| Amortization of Intangible Assets |
15.65 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 |
134.21 M |
141.45 M |
-803.85 M |
39.74 M |
67.75 M |
| Funds from Operations |
544.44 M |
687.67 M |
170.67 M |
52.25 M |
-130.86 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-21.26 M |
-28.50 M |
70.10 M |
-3.77 M |
16.09 M |
| Incline (Decline) in Receivables |
4.62 M |
-75.03 M |
-72.93 M |
-104.42 M |
-149,000.00 |
| Incline (Decline) in Inventories |
-49.42 M |
-7.56 M |
-21.26 M |
-58.93 M |
-2.18 M |
| Incline (Decline) in Accounts Payable |
23.54 M |
54.09 M |
164.29 M |
159.58 M |
18.42 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow/Operating Activities |
523.18 M |
659.17 M |
240.77 M |
48.48 M |
-114.76 M |
| Additions to Other Assets |
43.59 M |
43.22 M |
59.46 M |
40.18 M |
30.43 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
293.73 M |
0.00 |
3.74 M |
541.94 M |
| Decrease in Investments |
0.00 |
0.00 |
205.22 M |
499.76 M |
0.00 |
| Disposal of Fixed Assets |
37.77 M |
21.58 M |
0.00 |
109,000.00 |
33.27 M |
| Other Uses - Investing |
0.00 |
0.00 |
-899.41 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
899.41 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.34 B |
1.32 B |
-401.81 M |
421.12 M |
1.55 B |
| Proceeds from Stock Options |
2.78 M |
9.18 M |
21.79 M |
1.40 M |
702,000.00 |
| Other Proceeds from Sale/Issues of Stock |
344.25 M |
664.12 M |
0.00 |
0.00 |
726.67 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
940.13 M |
179.28 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.38 B |
1.67 B |
746.95 M |
627.13 M |
1.96 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
606.01 M |
304.73 M |
449.93 M |
130.85 M |
1.03 B |
| Cash Dividends Paid Total |
0.00 |
683.30 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
683.30 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
500.07 M |
0.00 |
6.60 M |
0.00 |
0.00 |
| Other Uses - Financing |
486.71 M |
-27.04 M |
-606.27 M |
-21.01 M |
-5.13 M |
| Net Cash Flow - Financing |
667.57 M |
1.15 B |
-287.46 M |
476.67 M |
1.65 B |
| Effect of Exchange rate on Cash |
7.03 M |
-2.66 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |