| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
42.89 M |
40.44 M |
46.98 M |
54.51 M |
53.48 M |
| Depreciation & Depletion |
27.40 M |
29.10 M |
31.20 M |
35.30 M |
40.00 M |
| Amortization of Intangible Assets |
15.49 M |
11.34 M |
15.78 M |
19.21 M |
13.48 M |
| Deferred Income Taxes and Investment Tax credity |
226.88 M |
273.07 M |
45.99 M |
28.78 M |
0.00 |
| Deferred Income Taxes |
226.88 M |
273.07 M |
45.99 M |
28.78 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
73.44 M |
59.15 M |
35.22 M |
44.45 M |
-4.51 M |
| Funds from Operations |
90.78 M |
60.26 M |
82.41 M |
469.55 M |
107.03 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-37.98 M |
360.32 M |
16.62 M |
30.86 M |
10.38 M |
| Incline (Decline) in Receivables |
16.75 M |
20.10 M |
33.28 M |
-15.09 M |
-20.33 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
810,000.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
-9.45 M |
1.54 M |
-1.24 M |
-10.94 M |
2.49 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-12.21 M |
25.43 M |
-32.73 M |
30.29 M |
-10.62 M |
| Incline (Decline) in Other Assets or Liabilties |
-33.06 M |
313.25 M |
17.32 M |
26.59 M |
38.83 M |
| Net Cash Flow/Operating Activities |
52.81 M |
420.58 M |
99.04 M |
500.41 M |
117.41 M |
| Additions to Other Assets |
12.00 M |
1.18 M |
1.16 M |
15.50 M |
0.00 |
| Net Assets from Acquisitions |
219.72 M |
29.70 M |
75.78 M |
33.83 M |
205.62 M |
| Incline (Decline) in Inventories |
427.55 M |
532.42 M |
513.08 M |
1.30 B |
1.02 B |
| Decrease in Investments |
808.23 M |
520.07 M |
643.07 M |
1.22 B |
618.48 M |
| Disposal of Fixed Assets |
0.00 |
3.95 M |
64.36 M |
10.42 M |
4.95 M |
| Other Uses - Investing |
71.91 M |
-16.48 M |
-19.55 M |
1.32 M |
-10.81 M |
| Other Sources - Investing |
564,000.00 |
16.48 M |
19.55 M |
6.18 M |
10.81 M |
| Net Cash Flow - Investing |
-39.33 M |
48.04 M |
-110.30 M |
145.10 M |
617.96 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
8.10 M |
18.39 M |
40.13 M |
22.11 M |
93.31 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
66.82 M |
0.00 |
400.00 M |
0.00 |
125.00 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
600.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
456.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
5,000.00 |
187,000.00 |
591,000.00 |
292,000.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
5,000.00 |
187,000.00 |
591,000.00 |
292,000.00 |
| Other Sources - Financing |
23.30 M |
13.10 M |
15.26 M |
0.00 |
0.00 |
| Other Uses - Financing |
23.30 M |
13.10 M |
15.26 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-491.93 M |
31.49 M |
-344.79 M |
21.52 M |
568.02 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |