| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
196.97 M |
193.22 M |
124.92 M |
53.28 M |
375,000.00 |
| Depreciation & Depletion |
162.00 M |
193.22 M |
124.92 M |
53.28 M |
375,000.00 |
| Amortization of Intangible Assets |
34.97 M |
0.00 |
1.29 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
4.93 M |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
4.93 M |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
44.04 M |
2.97 M |
-4.58 M |
8.08 M |
326,000.00 |
| Funds from Operations |
377.39 M |
322.89 M |
197.43 M |
92.54 M |
-23.17 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-19.30 M |
-13.64 M |
10.61 M |
15.70 M |
-9.68 M |
| Incline (Decline) in Receivables |
-16.68 M |
8.72 M |
14.65 M |
24.30 M |
-12.04 M |
| Incline (Decline) in Inventories |
1.91 M |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
22.88 M |
2.35 M |
-64,000.00 |
-8.05 M |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-5.45 M |
-57.65 M |
15.38 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-25.49 M |
-24.71 M |
1.47 M |
57.10 M |
-14.93 M |
| Net Cash Flow/Operating Activities |
358.10 M |
309.25 M |
208.04 M |
108.24 M |
-23.17 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
110.46 M |
0.00 |
747.35 M |
36.40 M |
0.00 |
| Incline (Decline) in Inventories |
11.82 M |
28.27 M |
3.46 M |
24.83 M |
36.62 M |
| Decrease in Investments |
15.06 M |
10.62 M |
30.83 M |
27.31 M |
58.37 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
62.36 M |
57.80 M |
0.00 |
| Other Uses - Investing |
-13.07 M |
-5.02 M |
-4.27 M |
-44.12 M |
31.91 M |
| Other Sources - Investing |
13.07 M |
5.02 M |
4.27 M |
44.12 M |
6.09 M |
| Net Cash Flow - Investing |
179.91 M |
66.90 M |
676.88 M |
-55.99 M |
10.27 M |
| Proceeds from Stock Options |
812,000.00 |
1.13 M |
2.98 M |
3.47 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
117.43 M |
18.37 M |
360.31 M |
33.77 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
983.41 M |
104.49 M |
718.56 M |
14.49 M |
40.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
1.44 M |
| Reduction in Long Term Debt |
1.41 B |
291.73 M |
557.41 M |
114.23 M |
0.00 |
| 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 |
51.51 M |
39.37 M |
1.86 M |
0.00 |
14,000.00 |
| Other Uses - Financing |
43.81 M |
30.07 M |
-23.20 M |
-23.54 M |
14,000.00 |
| Net Cash Flow - Financing |
-262.84 M |
-137.68 M |
501.25 M |
-86.04 M |
41.45 M |
| Effect of Exchange rate on Cash |
618,000.00 |
221,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |