| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
120.18 M |
101.42 M |
34.73 M |
46.20 M |
52.16 M |
| Depreciation & Depletion |
88.69 M |
76.70 M |
32.43 M |
46.20 M |
52.16 M |
| Amortization of Intangible Assets |
31.48 M |
24.72 M |
2.30 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
37.87 M |
36.34 M |
8.83 M |
— |
— |
| Deferred Income Taxes |
37.87 M |
36.34 M |
8.83 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-138.40 M |
31.94 M |
29.10 M |
19.79 M |
24.98 M |
| Funds from Operations |
-7.87 M |
90.75 M |
210.23 M |
131.46 M |
109.12 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
347.75 M |
-39.82 M |
35.40 M |
16.75 M |
-1.46 M |
| Incline (Decline) in Receivables |
17.14 M |
27.41 M |
-31.24 M |
21.31 M |
-24.25 M |
| Incline (Decline) in Inventories |
-3.34 M |
3.48 M |
2.06 M |
-5.43 M |
-1.64 M |
| Incline (Decline) in Accounts Payable |
40.55 M |
10.08 M |
32.96 M |
-17.12 M |
4.87 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
107.55 M |
-93.44 M |
40.94 M |
16.83 M |
9.38 M |
| Incline (Decline) in Other Assets or Liabilties |
185.85 M |
12.65 M |
-9.32 M |
1.16 M |
10.17 M |
| Net Cash Flow/Operating Activities |
155.31 M |
438.50 M |
170.40 M |
166.86 M |
125.86 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
43.55 M |
5.00 M |
57.40 M |
10.68 M |
500,000.00 |
| Incline (Decline) in Inventories |
456.61 M |
787.53 M |
366.15 M |
457.41 M |
386.56 M |
| Decrease in Investments |
480.79 M |
789.25 M |
655.47 M |
796.49 M |
190.10 M |
| Disposal of Fixed Assets |
0.00 |
141.04 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
1.08 B |
-12.42 M |
7.06 M |
276.00 M |
0.00 |
| Other Sources - Investing |
0.00 |
12.42 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
43.46 M |
1.24 B |
-93.64 M |
-194.43 M |
-25.14 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
42.42 M |
100.64 M |
34.26 M |
29.72 M |
21.21 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
168.29 M |
191.29 M |
40.21 M |
7.05 M |
0.00 |
| Long Term Borrowings |
1.05 B |
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 |
124.92 M |
278.88 M |
70.48 M |
84.37 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 |
16.15 M |
0.00 |
15.79 M |
0.00 |
0.00 |
| Other Uses - Financing |
16.15 M |
-5.07 M |
15.79 M |
0.00 |
-9.03 M |
| Net Cash Flow - Financing |
-22.31 M |
944.70 M |
-220.64 M |
-269.04 M |
-47.82 M |
| Effect of Exchange rate on Cash |
473,000.00 |
-5.54 M |
-2.02 M |
120,000.00 |
-564,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |