| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
113.61 M |
64.19 M |
13.62 M |
6.27 M |
4.52 M |
| Depreciation & Depletion |
105.30 M |
58.10 M |
13.62 M |
6.27 M |
4.52 M |
| Amortization of Intangible Assets |
8.31 M |
6.09 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
24.70 M |
11.02 M |
15.13 M |
29.37 M |
7.25 M |
| Funds from Operations |
216.62 M |
316.08 M |
258.86 M |
236.74 M |
78.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
68.95 M |
-202.84 M |
-13.85 M |
24.22 M |
8.12 M |
| Incline (Decline) in Receivables |
203.62 M |
3.16 M |
-31.46 M |
-63.48 M |
-19.68 M |
| Incline (Decline) in Inventories |
173.14 M |
-183.31 M |
-14.38 M |
-811,000.00 |
-35.51 M |
| Incline (Decline) in Accounts Payable |
-336.96 M |
98.28 M |
51.39 M |
80.58 M |
64.12 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
13.55 M |
-28.03 M |
12.09 M |
7.75 M |
4.36 M |
| Incline (Decline) in Other Assets or Liabilties |
15.62 M |
-92.95 M |
-31.48 M |
178,000.00 |
-5.16 M |
| Net Cash Flow/Operating Activities |
285.58 M |
113.24 M |
245.00 M |
260.96 M |
87.02 M |
| Additions to Other Assets |
0.00 |
0.00 |
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 |
1.73 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
1.06 B |
29.34 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
220.55 M |
1.33 B |
149.56 M |
87.99 M |
19.04 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-17.00 M |
295.56 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.20 M |
14.60 M |
5.05 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
1.69 B |
0.00 |
145.15 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
243.00 M |
406.00 M |
149.50 M |
55.50 M |
52.75 M |
| Cash Dividends Paid Total |
8.18 M |
13.63 M |
8.20 M |
126.76 M |
32.22 M |
| Common Dividends (Cash) |
8.18 M |
13.63 M |
8.20 M |
126.76 M |
32.22 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
8.42 M |
1.82 M |
0.00 |
0.00 |
| Other Uses - Financing |
-22.39 M |
8.42 M |
-145.92 M |
0.00 |
-1.76 M |
| Net Cash Flow - Financing |
-274.77 M |
1.25 B |
-13.12 M |
-37.12 M |
-86.72 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |