| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
93.10 M |
— |
— |
— |
— |
| Depreciation & Depletion |
63.60 M |
— |
— |
— |
— |
| Amortization of Intangible Assets |
29.50 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
33.70 M |
5.70 M |
26.70 M |
1.10 M |
1.28 M |
| Funds from Operations |
-906.50 M |
164.60 M |
184.90 M |
106.90 M |
22.06 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
17.40 M |
-29.80 M |
700,000.00 |
-27.12 M |
-15.44 M |
| Incline (Decline) in Receivables |
-11.30 M |
28.90 M |
-25.20 M |
-15.05 M |
-22.58 M |
| Incline (Decline) in Inventories |
-18.20 M |
15.00 M |
70.40 M |
-20.04 M |
-3.68 M |
| Incline (Decline) in Accounts Payable |
35.50 M |
-51.90 M |
-21.10 M |
-66,000.00 |
18.31 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
4.67 M |
-645,000.00 |
-2.72 M |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
5.70 M |
-198,000.00 |
6.06 M |
| Incline (Decline) in Other Assets or Liabilties |
11.40 M |
-21.80 M |
-23.40 M |
-2.34 M |
-6.65 M |
| Net Cash Flow/Operating Activities |
121.90 M |
182.00 M |
155.10 M |
107.60 M |
-5.06 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
26.20 M |
15.60 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
9.60 M |
800,000.00 |
3.60 M |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-1.70 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
1.70 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
42.90 M |
78.50 M |
113.70 M |
81.40 M |
16.47 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.90 M |
1.80 M |
428.90 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
1.14 B |
1.05 B |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-6.90 M |
3.10 M |
10.00 M |
692,000.00 |
-1.33 M |
| Reduction in Long Term Debt |
5.00 M |
1.15 B |
1.03 B |
0.00 |
0.00 |
| Cash Dividends Paid Total |
8.10 M |
8.00 M |
456.50 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
8.10 M |
8.00 M |
456.50 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
76.30 M |
20.84 M |
15.67 M |
21.93 M |
| Other Uses - Financing |
-11.40 M |
54.70 M |
20.84 M |
15.67 M |
21.93 M |
| Net Cash Flow - Financing |
-200.70 M |
-18.10 M |
-25.60 M |
55.20 M |
21.53 M |
| Effect of Exchange rate on Cash |
-700,000.00 |
-400,000.00 |
1.70 M |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |