| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
42.80 M |
44.50 M |
51.00 M |
36.90 M |
29.50 M |
| Depreciation & Depletion |
33.90 M |
34.10 M |
39.90 M |
32.00 M |
28.20 M |
| Amortization of Intangible Assets |
8.90 M |
10.40 M |
11.10 M |
4.90 M |
1.30 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
347.90 M |
53.40 M |
43.30 M |
300,000.00 |
-7.70 M |
| Funds from Operations |
24.60 M |
83.70 M |
80.60 M |
112.00 M |
76.60 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
12.60 M |
-2.50 M |
40.30 M |
-46.70 M |
-12.90 M |
| Incline (Decline) in Receivables |
80.80 M |
21.90 M |
23.70 M |
6.10 M |
-51.10 M |
| Incline (Decline) in Inventories |
-8.40 M |
-15.60 M |
-10.00 M |
7.10 M |
-9.60 M |
| Incline (Decline) in Accounts Payable |
-36.90 M |
8.90 M |
29.20 M |
-49.00 M |
35.80 M |
| Incline (Decline) in Income Taxes Payable |
12.00 M |
9.40 M |
26.50 M |
— |
— |
| Incline (Decline) in Other Accruals |
-27.30 M |
-14.90 M |
300,000.00 |
-18.40 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
4.40 M |
-2.80 M |
-2.90 M |
7.50 M |
0.00 |
| Net Cash Flow/Operating Activities |
37.20 M |
81.20 M |
120.90 M |
65.30 M |
63.70 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 |
24.80 M |
3.90 M |
9.60 M |
2.50 M |
21.50 M |
| Other Uses - Investing |
0.00 |
0.00 |
-2.10 M |
400,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
2.10 M |
1.00 M |
0.00 |
| Net Cash Flow - Investing |
18.70 M |
55.20 M |
21.40 M |
32.40 M |
6.10 M |
| Proceeds from Stock Options |
300,000.00 |
4.30 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
13.00 M |
0.00 |
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 |
0.00 |
922.50 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
32.00 M |
800,000.00 |
-2.60 M |
1.20 M |
-2.70 M |
| Reduction in Long Term Debt |
63.10 M |
40.50 M |
155.10 M |
299.50 M |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
625.00 M |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
625.00 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
6.20 M |
0.00 |
| Other Uses - Financing |
-6.90 M |
0.00 |
-300,000.00 |
-16.70 M |
-42.60 M |
| Net Cash Flow - Financing |
-37.70 M |
-35.40 M |
-145.00 M |
-17.50 M |
-45.30 M |
| Effect of Exchange rate on Cash |
-5.00 M |
1.70 M |
4.40 M |
-4.10 M |
7.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |