| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
116.80 M |
105.89 M |
93.79 M |
78.66 M |
51.82 M |
| Depreciation & Depletion |
116.80 M |
105.89 M |
93.79 M |
78.66 M |
51.82 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
58.85 M |
41.29 M |
28.02 M |
23.16 M |
13.13 M |
| Funds from Operations |
263.53 M |
279.35 M |
188.26 M |
160.07 M |
169.67 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-6.33 M |
16.58 M |
123.06 M |
9.18 M |
19.95 M |
| Incline (Decline) in Receivables |
-455,000.00 |
602,000.00 |
-5.02 M |
56,000.00 |
-1.91 M |
| Incline (Decline) in Inventories |
-17.09 M |
-29.10 M |
24.72 M |
-57.16 M |
10.93 M |
| Incline (Decline) in Accounts Payable |
550,000.00 |
37.58 M |
28.18 M |
62.20 M |
12.72 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
10.66 M |
7.50 M |
75.19 M |
4.09 M |
-1.80 M |
| Net Cash Flow/Operating Activities |
257.20 M |
295.93 M |
311.32 M |
169.26 M |
189.62 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 |
70.95 M |
0.00 |
20.60 M |
414.15 M |
0.00 |
| Decrease in Investments |
54.52 M |
0.00 |
213.00 M |
532.12 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-57.80 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
57.80 M |
| Net Cash Flow - Investing |
156.42 M |
165.93 M |
-4.79 M |
34.51 M |
71.36 M |
| Proceeds from Stock Options |
14.41 M |
26.74 M |
50.28 M |
19.87 M |
20.33 M |
| Other Proceeds from Sale/Issues of Stock |
3.53 M |
3.30 M |
0.00 |
2.95 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
347.58 M |
185.13 M |
48.15 M |
121.70 M |
12.78 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
1.25 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 |
2.33 M |
4.99 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
2.33 M |
4.99 M |
-22,000.00 |
-1.54 M |
-15,000.00 |
| Net Cash Flow - Financing |
-327.31 M |
-150.10 M |
2.13 M |
-98.90 M |
6.01 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |