| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
80.44 M |
57.77 M |
47.84 M |
48.40 M |
51.80 M |
| Depreciation & Depletion |
80.44 M |
57.77 M |
47.84 M |
48.40 M |
51.80 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-118.20 M |
5.28 M |
4.59 M |
412,000.00 |
-14.23 M |
| Funds from Operations |
225.41 M |
252.94 M |
245.69 M |
190.38 M |
143.36 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
32.45 M |
8.42 M |
-24.52 M |
2.71 M |
-79.45 M |
| Incline (Decline) in Receivables |
45.00 M |
6.54 M |
-11.44 M |
-15.44 M |
1.28 M |
| Incline (Decline) in Inventories |
-2.98 M |
14.96 M |
-15.93 M |
11.76 M |
-12.68 M |
| Incline (Decline) in Accounts Payable |
9.34 M |
-24.72 M |
3.53 M |
17.84 M |
3.25 M |
| Incline (Decline) in Income Taxes Payable |
6.58 M |
15.67 M |
-7.94 M |
-684,000.00 |
7.40 M |
| Incline (Decline) in Other Accruals |
-14.76 M |
6.76 M |
-6.84 M |
3.39 M |
-10.88 M |
| Incline (Decline) in Other Assets or Liabilties |
-10.71 M |
-10.79 M |
14.09 M |
-14.14 M |
-67.81 M |
| Net Cash Flow/Operating Activities |
257.86 M |
261.36 M |
221.17 M |
193.10 M |
63.91 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
90.57 M |
752.91 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
48,000.00 |
155.70 M |
602.58 M |
525,000.00 |
| Decrease in Investments |
89,000.00 |
205,000.00 |
413.44 M |
480.39 M |
21.47 M |
| Disposal of Fixed Assets |
348.14 M |
373,000.00 |
659,000.00 |
720,000.00 |
5.95 M |
| Other Uses - Investing |
-8.71 M |
16.68 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
8.71 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-224.27 M |
809.78 M |
-214.06 M |
157.92 M |
-1.47 M |
| Proceeds from Stock Options |
1.88 M |
24.62 M |
57.12 M |
34.65 M |
14.67 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
161.46 M |
132.96 M |
200.80 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
475.00 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
153.72 M |
56.02 M |
150.90 M |
7.29 M |
139.10 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
611,000.00 |
7.19 M |
11.32 M |
0.00 |
0.00 |
| Other Uses - Financing |
611,000.00 |
7.19 M |
11.32 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-312.68 M |
317.84 M |
-283.25 M |
27.36 M |
-124.43 M |
| Effect of Exchange rate on Cash |
-26.88 M |
9.54 M |
2.26 M |
3.02 M |
7.68 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |