| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
92.58 M |
38.89 M |
70.92 M |
66.99 M |
76.34 M |
| Depreciation & Depletion |
44.78 M |
19.19 M |
13.90 M |
28.40 M |
71.30 M |
| Amortization of Intangible Assets |
47.80 M |
19.70 M |
57.02 M |
38.59 M |
5.04 M |
| Deferred Income Taxes and Investment Tax credity |
109.29 M |
94.04 M |
90.64 M |
92.02 M |
89.82 M |
| Deferred Income Taxes |
109.29 M |
94.04 M |
90.64 M |
92.02 M |
89.82 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
102.15 M |
-431.00 M |
-34.92 M |
14.29 M |
16.60 M |
| Funds from Operations |
411.47 M |
110.71 M |
177.30 M |
146.44 M |
131.27 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.74 M |
62.52 M |
23.78 M |
-25.53 M |
-14.24 M |
| Incline (Decline) in Receivables |
31.55 M |
-26.50 M |
9.52 M |
-16.87 M |
31.46 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
19.77 M |
-31.25 M |
42.15 M |
27.03 M |
-2.13 M |
| Incline (Decline) in Income Taxes Payable |
81.89 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
11.86 M |
-9.19 M |
4.81 M |
-2.38 M |
-33.11 M |
| Incline (Decline) in Other Assets or Liabilties |
-66.93 M |
47.58 M |
-32.70 M |
-33.32 M |
-10.47 M |
| Net Cash Flow/Operating Activities |
407.72 M |
173.24 M |
201.08 M |
120.90 M |
117.02 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Assets from Acquisitions |
3.00 B |
15.10 M |
53.96 M |
970.47 M |
190.00 M |
| Incline (Decline) in Inventories |
164.59 M |
80.40 M |
1.83 B |
623.66 M |
264.29 M |
| Decrease in Investments |
15.18 M |
1.92 B |
620.45 M |
648.10 M |
267.71 M |
| Disposal of Fixed Assets |
267,000.00 |
383,000.00 |
30.57 M |
18.04 M |
11.30 M |
| Other Uses - Investing |
-54.02 M |
-54.95 M |
23.35 M |
0.00 |
2.50 M |
| Other Sources - Investing |
66.52 M |
67.94 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
3.15 B |
-1.86 B |
1.27 B |
953.38 M |
201.31 M |
| Proceeds from Stock Options |
22.09 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
7.64 M |
16.82 M |
999.54 M |
52.93 M |
2.27 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
38.57 M |
85,000.00 |
| Long Term Borrowings |
2.42 B |
2.00 B |
955.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
11.33 M |
— |
— |
| Reduction in Long Term Debt |
427.92 M |
1.06 B |
1.69 B |
25.00 M |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
105.06 M |
3.22 M |
8.35 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
105.06 M |
3.22 M |
8.35 M |
| Other Sources - Financing |
5.32 M |
16.21 M |
24.76 M |
0.00 |
0.00 |
| Other Uses - Financing |
5.32 M |
16.21 M |
24.76 M |
-1.61 M |
-290,000.00 |
| Net Cash Flow - Financing |
2.03 B |
-1.03 B |
1.23 B |
939.53 M |
-6.46 M |
| Effect of Exchange rate on Cash |
-47.48 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |