| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
83.85 M |
83.68 M |
61.51 M |
46.30 M |
40.16 M |
| Depreciation & Depletion |
75.60 M |
75.40 M |
53.30 M |
38.00 M |
31.90 M |
| Amortization of Intangible Assets |
8.25 M |
8.28 M |
8.21 M |
8.30 M |
8.26 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.70 B |
559.85 M |
98.72 M |
38.16 M |
26.33 M |
| Funds from Operations |
581.36 M |
1.17 B |
1.69 B |
1.05 B |
710.74 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
636.89 M |
-1.44 B |
-1.67 B |
-1.74 B |
-1.01 B |
| Incline (Decline) in Receivables |
— |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
622.36 M |
-1.15 B |
-1.70 B |
-2.06 B |
-1.41 B |
| Incline (Decline) in Accounts Payable |
-396.54 M |
-380.98 M |
477.37 M |
282.26 M |
343.78 M |
| Incline (Decline) in Income Taxes Payable |
20.58 M |
-173.66 M |
50.83 M |
160.11 M |
18.12 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
390.49 M |
265.93 M |
-495.96 M |
-126.00 M |
39.80 M |
| Net Cash Flow/Operating Activities |
1.22 B |
-267.53 M |
18.70 M |
-692.16 M |
-301.85 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
65.78 M |
31.17 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
231.27 M |
58.23 M |
161.93 M |
197.00 M |
0.00 |
| Decrease in Investments |
0.00 |
67.44 M |
107.98 M |
66.07 M |
0.00 |
| Disposal of Fixed Assets |
19.77 M |
68.31 M |
148.72 M |
7.09 M |
5.02 M |
| Other Uses - Investing |
-60.20 M |
0.00 |
-500,000.00 |
0.00 |
-4.63 M |
| Other Sources - Investing |
60.20 M |
0.00 |
500,000.00 |
0.00 |
4.63 M |
| Net Cash Flow - Investing |
221.42 M |
86.89 M |
25.28 M |
198.56 M |
34.10 M |
| Proceeds from Stock Options |
0.00 |
8.35 M |
31.25 M |
43.96 M |
38,000.00 |
| Other Proceeds from Sale/Issues of Stock |
7.86 M |
0.00 |
0.00 |
0.00 |
39.46 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
6.24 M |
122.30 M |
143.25 M |
14.69 M |
18.30 M |
| Long Term Borrowings |
0.00 |
150.00 M |
970.94 M |
1.04 B |
696.96 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
— |
— |
— |
— |
| Reduction in Long Term Debt |
448.78 M |
98.05 M |
125.00 M |
234.16 M |
575.68 M |
| Cash Dividends Paid Total |
41.00 M |
40.88 M |
33.55 M |
25.43 M |
13.61 M |
| Common Dividends (Cash) |
41.00 M |
40.88 M |
33.55 M |
25.43 M |
13.61 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
523,000.00 |
6.70 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
523,000.00 |
6.70 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-487.64 M |
-96.18 M |
700.40 M |
809.63 M |
128.86 M |
| Effect of Exchange rate on Cash |
-179,000.00 |
-385,000.00 |
333,000.00 |
-46,000.00 |
-1.99 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |