| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
285.78 M |
279.45 M |
256.09 M |
238.18 M |
230.69 M |
| Depreciation & Depletion |
275.88 M |
269.05 M |
252.20 M |
238.18 M |
229.60 M |
| Amortization of Intangible Assets |
9.90 M |
10.40 M |
3.89 M |
1.09 M |
— |
| Deferred Income Taxes and Investment Tax credity |
17.73 M |
19.67 M |
20.36 M |
16.94 M |
0.00 |
| Deferred Income Taxes |
17.73 M |
19.67 M |
20.36 M |
16.94 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
34.91 M |
27.35 M |
53.83 M |
19.20 M |
13.31 M |
| Funds from Operations |
329.22 M |
266.53 M |
211.10 M |
149.32 M |
110.96 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-23.70 M |
-2.33 M |
-36.54 M |
-20.90 M |
-24.42 M |
| Incline (Decline) in Receivables |
-3.40 M |
-338,000.00 |
-18.16 M |
-9.36 M |
-8.36 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-1.85 M |
137,000.00 |
571,000.00 |
-7.72 M |
-1.45 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
2.29 M |
3.73 M |
-21.44 M |
-3.44 M |
4.96 M |
| Incline (Decline) in Other Assets or Liabilties |
-20.73 M |
-5.86 M |
2.49 M |
-380,000.00 |
-19.57 M |
| Net Cash Flow/Operating Activities |
305.52 M |
264.21 M |
174.56 M |
128.42 M |
86.54 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
212.42 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
166.97 M |
425.67 M |
367.69 M |
546.95 M |
| Decrease in Investments |
3.70 M |
235.93 M |
528.20 M |
491.75 M |
373.91 M |
| Disposal of Fixed Assets |
0.00 |
2.58 M |
1.23 M |
1.69 M |
784,000.00 |
| Other Uses - Investing |
2.94 M |
2.20 M |
0.00 |
0.00 |
-1.32 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
1.32 M |
| Net Cash Flow - Investing |
273.76 M |
188.57 M |
300.92 M |
35.26 M |
338.77 M |
| Proceeds from Stock Options |
5.93 M |
31.85 M |
46.40 M |
0.00 |
1.65 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
4.50 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
957.80 M |
394.83 M |
425.86 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
7.05 M |
7.50 M |
867.12 M |
1.97 M |
2.26 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
-409.75 M |
-396.00 M |
| Net Cash Flow - Financing |
-1.12 M |
24.34 M |
137.08 M |
-12.38 M |
29.25 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |