| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
73.88 M |
149.27 M |
128.48 M |
145.78 M |
173.04 M |
| Depreciation & Depletion |
68.05 M |
112.83 M |
112.60 M |
114.18 M |
130.14 M |
| Amortization of Intangible Assets |
5.83 M |
36.44 M |
15.87 M |
31.60 M |
42.90 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
555.27 M |
-232.46 M |
37.53 M |
28.91 M |
5.33 M |
| Funds from Operations |
172.46 M |
307.48 M |
204.68 M |
75.23 M |
170.94 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
46.11 M |
-179.00 M |
-77.42 M |
5.79 M |
-15.14 M |
| Incline (Decline) in Receivables |
7.53 M |
-28.76 M |
-11.98 M |
-43.02 M |
24.78 M |
| Incline (Decline) in Inventories |
-2.58 M |
-100.30 M |
-47.44 M |
27.53 M |
-23.19 M |
| Incline (Decline) in Accounts Payable |
-70.66 M |
77.49 M |
50.74 M |
18.96 M |
-16.97 M |
| Incline (Decline) in Income Taxes Payable |
4.64 M |
-835,000.00 |
-584,000.00 |
1.38 M |
-8,000.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
111.82 M |
-127.44 M |
-73.37 M |
3.14 M |
827,000.00 |
| Net Cash Flow/Operating Activities |
218.56 M |
128.48 M |
127.26 M |
81.02 M |
155.79 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Assets from Acquisitions |
41.55 M |
98.64 M |
0.00 |
48.06 M |
89.93 M |
| Incline (Decline) in Inventories |
178.20 M |
523.19 M |
152.81 M |
91.65 M |
117.67 M |
| Decrease in Investments |
373.25 M |
731.33 M |
152.72 M |
157.24 M |
104.46 M |
| Disposal of Fixed Assets |
224.26 M |
133,000.00 |
1.60 M |
534,000.00 |
35,000.00 |
| Other Uses - Investing |
165.36 M |
-49.42 M |
-12.48 M |
-1.75 M |
-27.55 M |
| Other Sources - Investing |
1.75 M |
112.59 M |
22.48 M |
1.75 M |
28.44 M |
| Net Cash Flow - Investing |
-170.26 M |
71.23 M |
207.18 M |
126.65 M |
207.83 M |
| Proceeds from Stock Options |
55.65 M |
0.00 |
80.62 M |
65.70 M |
1.79 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
362.43 M |
197.43 M |
145.60 M |
36.42 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
375.56 M |
571.03 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
7.76 M |
1.02 B |
0.00 |
0.00 |
4.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
742.60 M |
183.30 M |
6.52 M |
11.07 M |
75.59 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 |
40.96 M |
0.00 |
717,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
34.80 M |
-16.97 M |
717,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-1.02 B |
616.13 M |
272.24 M |
200.22 M |
-33.37 M |
| Effect of Exchange rate on Cash |
-1.16 M |
6.74 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |