| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
56.06 M |
41.22 M |
24.00 M |
189.50 M |
235.92 M |
| Depreciation & Depletion |
46.76 M |
32.62 M |
35.88 M |
186.43 M |
232.60 M |
| Amortization of Intangible Assets |
9.30 M |
8.60 M |
-11.88 M |
3.07 M |
3.32 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
161.21 M |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
161.21 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
834.44 M |
17.41 M |
-220.12 M |
-85.76 M |
-343.72 M |
| Funds from Operations |
28.15 M |
-24.95 M |
29.68 M |
304.30 M |
43.13 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-19.34 M |
6.58 M |
61.84 M |
16.80 M |
25.31 M |
| Incline (Decline) in Receivables |
6.44 M |
11.99 M |
183.26 M |
20.85 M |
19.58 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-19.23 M |
835,000.00 |
-73.34 M |
54.34 M |
19.65 M |
| Incline (Decline) in Income Taxes Payable |
713,000.00 |
-10.83 M |
-6.63 M |
-2.54 M |
16.89 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-7.27 M |
4.59 M |
-41.45 M |
-55.85 M |
-30.81 M |
| Net Cash Flow/Operating Activities |
8.81 M |
-18.37 M |
91.52 M |
321.11 M |
68.44 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
20.66 M |
90.27 M |
105.28 M |
170.52 M |
0.00 |
| Incline (Decline) in Inventories |
5.37 B |
6.81 B |
4.38 B |
3.39 B |
2.60 B |
| Decrease in Investments |
5.12 B |
6.04 B |
4.09 B |
3.24 B |
2.34 B |
| Disposal of Fixed Assets |
13.11 M |
81.25 M |
188.84 M |
33.72 M |
123.30 M |
| Other Uses - Investing |
-31.47 M |
43.53 M |
-135.83 M |
-462.31 M |
-248.70 M |
| Other Sources - Investing |
50.67 M |
43.11 M |
259.43 M |
462.41 M |
249.10 M |
| Net Cash Flow - Investing |
403.03 M |
957.36 M |
186.18 M |
-22.59 M |
16.72 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
3.84 M |
3.69 M |
22.01 M |
| Other Proceeds from Sale/Issues of Stock |
106.32 M |
253.44 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
122,000.00 |
163,000.00 |
187,000.00 |
167,000.00 |
0.00 |
| Long Term Borrowings |
88.66 M |
1.02 B |
96.68 M |
82.75 M |
438.39 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
15.86 M |
75.51 M |
66.22 M |
477.36 M |
92.45 M |
| Cash Dividends Paid Total |
55.64 M |
54.08 M |
27.01 M |
26.90 M |
17.71 M |
| Common Dividends (Cash) |
55.64 M |
54.08 M |
27.01 M |
26.90 M |
17.71 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
8.05 M |
5.48 M |
14.77 M |
0.00 |
0.00 |
| Other Uses - Financing |
-4.18 M |
5.48 M |
14.77 M |
-24.56 M |
-120.52 M |
| Net Cash Flow - Financing |
174.82 M |
1.15 B |
-5.21 M |
-442.66 M |
220.53 M |
| Effect of Exchange rate on Cash |
-66,000.00 |
39,000.00 |
108,000.00 |
-1.03 M |
311,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |