| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
124.79 M |
136.03 M |
74.99 M |
44.68 M |
51.85 M |
| Depreciation & Depletion |
29.78 M |
32.36 M |
32.46 M |
23.78 M |
51.85 M |
| Amortization of Intangible Assets |
95.01 M |
103.67 M |
42.52 M |
20.90 M |
7.09 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
17.29 M |
185.22 M |
65.91 M |
9.69 M |
11.62 M |
| Funds from Operations |
246.73 M |
84.21 M |
41.82 M |
-46.18 M |
-129.17 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
33.74 M |
-29.33 M |
123.72 M |
-39.98 M |
-6.42 M |
| Incline (Decline) in Receivables |
35.75 M |
7.90 M |
-24.68 M |
5.91 M |
4.71 M |
| Incline (Decline) in Inventories |
-3.34 M |
32.62 M |
50.59 M |
-23.05 M |
-9.63 M |
| Incline (Decline) in Accounts Payable |
-32.08 M |
-22.93 M |
-34.76 M |
3.43 M |
19.22 M |
| Incline (Decline) in Income Taxes Payable |
2.80 M |
20.75 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-21.48 M |
3.60 M |
-54.83 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
33.41 M |
-46.92 M |
132.56 M |
-26.28 M |
748,000.00 |
| Net Cash Flow/Operating Activities |
280.47 M |
54.88 M |
165.54 M |
-86.16 M |
-135.59 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
898.53 M |
0.00 |
355.69 M |
| Incline (Decline) in Inventories |
98.24 M |
0.00 |
225.00 M |
421.28 M |
618.32 M |
| Decrease in Investments |
0.00 |
442,000.00 |
609.34 M |
629.04 M |
931.12 M |
| Disposal of Fixed Assets |
228,000.00 |
1.10 M |
36.58 M |
110.41 M |
51.30 M |
| Other Uses - Investing |
-15.20 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
15.20 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
99.39 M |
16.36 M |
505.94 M |
-300.76 M |
12.70 M |
| Proceeds from Stock Options |
6.57 M |
8.30 M |
0.00 |
22.80 M |
15.46 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
23.59 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
53.38 M |
3.18 M |
13.46 M |
7.08 M |
73.54 M |
| Long Term Borrowings |
0.00 |
0.00 |
415.81 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
101.00 M |
129.00 M |
0.00 |
0.00 |
1.31 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 |
0.00 |
2.79 M |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-38.00 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-147.81 M |
-123.88 M |
387.94 M |
15.72 M |
-59.39 M |
| Effect of Exchange rate on Cash |
8.91 M |
29.78 M |
10.59 M |
2.24 M |
-46,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |