| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
82.30 M |
68.00 M |
68.00 M |
66.90 M |
41.40 M |
| Depreciation & Depletion |
41.20 M |
37.40 M |
37.40 M |
45.40 M |
34.30 M |
| Amortization of Intangible Assets |
41.10 M |
30.60 M |
30.60 M |
21.50 M |
7.10 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
160.70 M |
-11.00 M |
16.70 M |
-13.70 M |
-76.40 M |
| Funds from Operations |
202.60 M |
174.30 M |
133.10 M |
153.30 M |
100,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-27.00 M |
-34.60 M |
-45.90 M |
-89.60 M |
5.40 M |
| Incline (Decline) in Receivables |
2.80 M |
-15.00 M |
15.30 M |
-28.90 M |
-10.70 M |
| Incline (Decline) in Inventories |
-7.70 M |
-19.50 M |
-32.60 M |
-35.00 M |
-5.20 M |
| Incline (Decline) in Accounts Payable |
-12.70 M |
1.00 M |
18.00 M |
100,000.00 |
1.90 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-14.70 M |
-5.20 M |
-54.10 M |
-11.50 M |
100,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
5.30 M |
4.10 M |
7.50 M |
-14.30 M |
19.30 M |
| Net Cash Flow/Operating Activities |
175.60 M |
139.70 M |
87.20 M |
63.70 M |
5.50 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
198.30 M |
1.60 M |
0.00 |
173.20 M |
295.20 M |
| Incline (Decline) in Inventories |
9.80 M |
1.01 B |
577.10 M |
957.40 M |
2.07 B |
| Decrease in Investments |
39.70 M |
1.26 B |
519.00 M |
1.07 B |
2.12 B |
| Disposal of Fixed Assets |
300,000.00 |
1.20 M |
1.20 M |
49.50 M |
79.10 M |
| Other Uses - Investing |
3.40 M |
-1.20 M |
-22.90 M |
-17.20 M |
6.30 M |
| Other Sources - Investing |
0.00 |
3.00 M |
22.90 M |
18.60 M |
0.00 |
| Net Cash Flow - Investing |
213.90 M |
-224.00 M |
67.30 M |
28.20 M |
190.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
500,000.00 |
4.80 M |
9.60 M |
13.60 M |
3.70 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
56.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
451.60 M |
0.00 |
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 |
231.80 M |
0.00 |
0.00 |
0.00 |
10.70 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 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
163.80 M |
4.80 M |
9.60 M |
13.60 M |
-7.00 M |
| Effect of Exchange rate on Cash |
-14.30 M |
9.50 M |
4.50 M |
-4.50 M |
-200,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |