| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
108.00 M |
83.50 M |
73.40 M |
71.10 M |
77.30 M |
| Depreciation & Depletion |
107.80 M |
83.20 M |
58.60 M |
58.60 M |
65.60 M |
| Amortization of Intangible Assets |
199,999.96 |
300,000.99 |
14.80 M |
12.50 M |
11.70 M |
| Deferred Income Taxes and Investment Tax credity |
3.90 M |
11.40 M |
— |
— |
— |
| Deferred Income Taxes |
3.90 M |
11.40 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-25.10 M |
21.80 M |
-53.40 M |
-20.50 M |
-8.50 M |
| Funds from Operations |
436.20 M |
237.60 M |
260.80 M |
192.90 M |
60.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
67.80 M |
37.90 M |
-222.60 M |
78.40 M |
92.00 M |
| Incline (Decline) in Receivables |
-47.60 M |
-90.00 M |
-128.90 M |
-156.80 M |
146.40 M |
| Incline (Decline) in Inventories |
-10.80 M |
-5.90 M |
600,002.93 |
-1.70 M |
3.10 M |
| Incline (Decline) in Accounts Payable |
0.00 |
0.00 |
13.30 M |
106.10 M |
-134.30 M |
| Incline (Decline) in Income Taxes Payable |
-96.70 M |
145.80 M |
-18.40 M |
— |
— |
| Incline (Decline) in Other Accruals |
-2.10 M |
12.50 M |
7.30 M |
-1.10 M |
-7.17 M |
| Incline (Decline) in Other Assets or Liabilties |
222.90 M |
-12.00 M |
-101.70 M |
123.50 M |
77.90 M |
| Net Cash Flow/Operating Activities |
504.00 M |
275.50 M |
38.20 M |
271.30 M |
152.10 M |
| Additions to Other Assets |
399,999.92 |
— |
— |
— |
— |
| Net Assets from Acquisitions |
0.00 |
18.90 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
15.10 M |
400,001.32 |
11.50 M |
1.90 M |
10.10 M |
| Decrease in Investments |
0.00 |
0.00 |
1.10 M |
0.00 |
3.30 M |
| Disposal of Fixed Assets |
12.20 M |
35.30 M |
82.80 M |
71.70 M |
75.00 M |
| Other Uses - Investing |
0.00 |
0.00 |
-3.50 M |
0.00 |
-32.80 M |
| Other Sources - Investing |
0.00 |
0.00 |
3.50 M |
0.00 |
32.80 M |
| Net Cash Flow - Investing |
297.60 M |
245.00 M |
117.30 M |
11.50 M |
-66.80 M |
| Proceeds from Stock Options |
4.20 M |
14.30 M |
10.80 M |
5.50 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
155.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
138.30 M |
146.80 M |
16.50 M |
0.00 |
0.00 |
| Long Term Borrowings |
6.30 M |
0.00 |
490.80 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-2.50 M |
| Reduction in Long Term Debt |
11.30 M |
11.30 M |
0.00 |
60.00 M |
330.80 M |
| Cash Dividends Paid Total |
38.30 M |
37.50 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
38.30 M |
37.50 M |
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 |
0.00 |
0.00 |
9.70 M |
| Other Uses - Financing |
-8.70 M |
-8.70 M |
-16.30 M |
-16.80 M |
5.80 M |
| Net Cash Flow - Financing |
-186.10 M |
-190.00 M |
468.80 M |
-71.30 M |
-172.50 M |
| Effect of Exchange rate on Cash |
-30.00 M |
24.70 M |
11.80 M |
-7.50 M |
6.70 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |