| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
257.91 M |
60.73 M |
47.39 M |
36.16 M |
32.21 M |
| Depreciation & Depletion |
257.91 M |
60.35 M |
47.06 M |
35.60 M |
31.42 M |
| Amortization of Intangible Assets |
372,639.24 |
331,261.17 |
559,264.05 |
787,325.06 |
1.47 M |
| Deferred Income Taxes and Investment Tax credity |
50.29 M |
6.23 M |
5.20 M |
4.75 M |
4.18 M |
| Deferred Income Taxes |
50.29 M |
6.23 M |
5.20 M |
4.75 M |
4.18 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
968.07 M |
201.70 M |
48.28 M |
92.93 M |
-51.18 M |
| Funds from Operations |
141.42 M |
280.87 M |
375.85 M |
206.04 M |
123.92 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
463.20 M |
-274.82 M |
-42.20 M |
-68.67 M |
2.69 M |
| Incline (Decline) in Receivables |
-205.82 M |
-106.03 M |
-55.40 M |
-94.42 M |
-82.60 M |
| Incline (Decline) in Inventories |
-38.95 M |
-47.20 M |
-3.58 M |
-4.37 M |
-3.18 M |
| Incline (Decline) in Accounts Payable |
32.94 M |
41.60 M |
29.92 M |
7.44 M |
22.14 M |
| Incline (Decline) in Income Taxes Payable |
25.25 M |
-2.46 M |
13.23 M |
-5.92 M |
-4.17 M |
| Incline (Decline) in Other Accruals |
45.17 M |
22.13 M |
27.76 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
604.62 M |
-182.85 M |
-54.13 M |
28.60 M |
70.51 M |
| Net Cash Flow/Operating Activities |
604.62 M |
6.05 M |
333.65 M |
137.38 M |
126.61 M |
| Additions to Other Assets |
73.81 M |
6.84 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
43.63 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-42.14 M |
0.00 |
— |
— |
— |
| Other Sources - Investing |
42.14 M |
0.00 |
— |
— |
— |
| Net Cash Flow - Investing |
426.35 M |
94.15 M |
62.90 M |
45.68 M |
42.02 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
258,300.84 |
126.20 M |
160.12 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
7.93 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
647.15 M |
811.67 M |
271.07 M |
80.79 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
337.80 M |
407.79 M |
521.81 M |
231.53 M |
122.58 M |
| Cash Dividends Paid Total |
40.04 M |
71.53 M |
13.42 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
40.04 M |
71.53 M |
13.42 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
— |
— |
— |
— |
— |
| Other Uses - Financing |
— |
— |
— |
— |
— |
| Net Cash Flow - Financing |
-385.77 M |
168.09 M |
402.64 M |
199.66 M |
-41.79 M |
| Effect of Exchange rate on Cash |
0.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
-41.63 M |
— |
— |
— |
— |