| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
23.40 M |
20.60 M |
20.21 M |
19.58 M |
20.42 M |
| Depreciation & Depletion |
23.40 M |
20.60 M |
20.20 M |
19.58 M |
19.90 M |
| Amortization of Intangible Assets |
-8,000.00 |
9,000.00 |
33,000.00 |
522,000.00 |
912,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
21.10 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
21.10 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
536.90 M |
39.80 M |
10.08 M |
11.92 M |
8.33 M |
| Funds from Operations |
66.50 M |
118.30 M |
106.16 M |
88.82 M |
92.35 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
462.70 M |
-49.00 M |
22.42 M |
-129.28 M |
-102.77 M |
| Incline (Decline) in Receivables |
103.50 M |
34.70 M |
-4.36 M |
-18.26 M |
-53.66 M |
| Incline (Decline) in Inventories |
137.40 M |
59.80 M |
-47.01 M |
56.54 M |
-81.98 M |
| Incline (Decline) in Accounts Payable |
-35.20 M |
11.70 M |
-8.20 M |
25.78 M |
16.98 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
257.00 M |
-155.20 M |
81.99 M |
-193.34 M |
15.89 M |
| Net Cash Flow/Operating Activities |
529.20 M |
69.30 M |
128.58 M |
-40.46 M |
-10.42 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
41.90 M |
117.10 M |
0.00 |
24.61 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
77.14 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
1.78 M |
| Disposal of Fixed Assets |
25.40 M |
11.70 M |
52.80 M |
102.59 M |
3.19 M |
| Other Uses - Investing |
-1.30 M |
-7.70 M |
-1.31 M |
-13.64 M |
-26.90 M |
| Other Sources - Investing |
1.80 M |
11.40 M |
3.38 M |
14.63 M |
26.90 M |
| Net Cash Flow - Investing |
292.40 M |
154.90 M |
-8.83 M |
31.15 M |
114.74 M |
| Proceeds from Stock Options |
200,000.00 |
12.20 M |
8.08 M |
3.58 M |
1.86 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.20 M |
77.20 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
2.34 B |
3.04 B |
2.48 B |
3.18 B |
21.61 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.51 B |
2.94 B |
2.54 B |
3.10 B |
91.80 M |
| Cash Dividends Paid Total |
21.50 M |
27.70 M |
13.34 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
21.50 M |
27.70 M |
13.34 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
4.90 M |
2.12 M |
15.13 M |
114.87 M |
| Other Uses - Financing |
0.00 |
4.90 M |
1.76 M |
15.13 M |
114.87 M |
| Net Cash Flow - Financing |
-198.60 M |
9.80 M |
-65.43 M |
100.71 M |
46.54 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |