| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
58.32 M |
52.88 M |
26.91 M |
15.10 M |
7.87 M |
| Depreciation & Depletion |
58.32 M |
52.88 M |
26.91 M |
14.79 M |
6.27 M |
| Amortization of Intangible Assets |
311,536.35 |
1.60 M |
224,734.32 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
114.48 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
114.48 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
486.35 M |
-50.84 M |
-39.65 M |
5.58 M |
4.78 M |
| Funds from Operations |
-149.43 M |
-49.68 M |
288.93 M |
188.00 M |
90.70 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
610.88 M |
-55.78 M |
-73.96 M |
-42.74 M |
-43.31 M |
| Incline (Decline) in Receivables |
298.54 M |
-120.85 M |
-184.54 M |
-74.62 M |
-134.00 M |
| Incline (Decline) in Inventories |
3,891.79 |
-67.21 M |
-15.93 M |
-8.19 M |
-7.23 M |
| Incline (Decline) in Accounts Payable |
-23.71 M |
71.45 M |
23.19 M |
11.78 M |
15.70 M |
| Incline (Decline) in Income Taxes Payable |
-64.59 M |
-16.72 M |
19.86 M |
9.21 M |
14.06 M |
| Incline (Decline) in Other Accruals |
-9.25 M |
0.00 |
11.55 M |
6.71 M |
17.54 M |
| Incline (Decline) in Other Assets or Liabilties |
409.88 M |
77.56 M |
71.91 M |
12.37 M |
50.62 M |
| Net Cash Flow/Operating Activities |
461.44 M |
-105.46 M |
214.97 M |
145.27 M |
47.39 M |
| Additions to Other Assets |
569.47 M |
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 |
0.00 |
100.87 M |
123.39 M |
123.84 M |
152.80 M |
| Decrease in Investments |
656.33 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
340.02 M |
-274.60 M |
5.16 M |
-1.33 M |
11.53 M |
| Other Sources - Investing |
13.60 M |
291.41 M |
0.00 |
1.64 M |
0.00 |
| Net Cash Flow - Investing |
800.26 M |
107.73 M |
239.71 M |
324.41 M |
217.55 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
1.27 M |
1.13 M |
113.32 M |
247.25 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
450.93 M |
375.92 M |
0.00 |
40.67 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
31.97 M |
0.00 |
0.00 |
26.83 M |
0.00 |
| Cash Dividends Paid Total |
20.16 M |
130.30 M |
83.69 M |
25.30 M |
9.11 M |
| Common Dividends (Cash) |
20.16 M |
130.30 M |
83.69 M |
25.30 M |
9.11 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
3.63 M |
0.00 |
2.67 M |
30.78 M |
| Other Uses - Financing |
-10.59 M |
3.63 M |
-4.96 M |
2.67 M |
30.78 M |
| Net Cash Flow - Financing |
-62.72 M |
325.53 M |
288.40 M |
63.86 M |
309.60 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |