| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
8.40 M |
7.74 M |
5.94 M |
4.04 M |
3.64 M |
| Depreciation & Depletion |
8.40 M |
7.74 M |
5.94 M |
4.04 M |
3.64 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
1.22 B |
419.18 M |
19.72 M |
30.68 M |
864,000.00 |
| Funds from Operations |
399.48 M |
424.03 M |
445.94 M |
338.92 M |
201.13 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
256.08 M |
-714.61 M |
-651.19 M |
-246.78 M |
-190.74 M |
| Incline (Decline) in Receivables |
45.08 M |
-2.74 M |
-89.13 M |
-6.51 M |
38.24 M |
| Incline (Decline) in Inventories |
409.77 M |
-521.02 M |
-629.17 M |
-331.78 M |
-269.76 M |
| Incline (Decline) in Accounts Payable |
-13.10 M |
-5.64 M |
16.27 M |
16.33 M |
5.60 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-39.57 M |
-60.28 M |
64.97 M |
80.78 M |
17.10 M |
| Incline (Decline) in Other Assets or Liabilties |
-146.10 M |
-124.93 M |
-14.11 M |
-5.59 M |
18.08 M |
| Net Cash Flow/Operating Activities |
655.56 M |
-290.58 M |
-205.24 M |
92.15 M |
10.39 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
8.37 M |
7.53 M |
115.61 M |
25.08 M |
113.22 M |
| Incline (Decline) in Inventories |
329.26 M |
225.83 M |
219.63 M |
153.22 M |
124.13 M |
| Decrease in Investments |
115.41 M |
111.04 M |
90.44 M |
84.15 M |
53.09 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-29.88 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
40.85 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
197.82 M |
133.53 M |
257.29 M |
100.78 M |
186.98 M |
| Proceeds from Stock Options |
3.94 M |
2.94 M |
11.41 M |
9.81 M |
11.32 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
50.30 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.90 M |
104.70 M |
52.04 M |
38.75 M |
1.61 M |
| Long Term Borrowings |
97.00 M |
583.88 M |
570.96 M |
319.82 M |
444.67 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-52.67 M |
27.78 M |
| Reduction in Long Term Debt |
350.10 M |
46.84 M |
179.12 M |
291.13 M |
122.20 M |
| Cash Dividends Paid Total |
7.78 M |
10.50 M |
10.87 M |
10.78 M |
10.39 M |
| Common Dividends (Cash) |
7.78 M |
10.50 M |
10.87 M |
10.78 M |
10.39 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.56 M |
2.80 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.56 M |
2.80 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-258.28 M |
427.59 M |
340.36 M |
-11.05 M |
319.42 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |