| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
77.49 M |
76.15 M |
83.62 M |
84.32 M |
69.92 M |
| Depreciation & Depletion |
71.51 M |
69.38 M |
69.59 M |
71.14 M |
63.92 M |
| Amortization of Intangible Assets |
5.98 M |
6.77 M |
14.03 M |
13.19 M |
6.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
33.04 M |
48.28 M |
24.84 M |
4.38 M |
1.68 M |
| Funds from Operations |
317.13 M |
390.29 M |
271.86 M |
291.18 M |
280.41 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
65.62 M |
-345.82 M |
-55.22 M |
-95.12 M |
-99.53 M |
| Incline (Decline) in Receivables |
-27.51 M |
5.60 M |
-113.78 M |
-80.16 M |
-44.31 M |
| Incline (Decline) in Inventories |
-33.61 M |
-30.73 M |
-17.46 M |
14.89 M |
20.78 M |
| Incline (Decline) in Accounts Payable |
49.07 M |
-12.51 M |
15.94 M |
33.57 M |
21.22 M |
| Incline (Decline) in Income Taxes Payable |
52.14 M |
-5.31 M |
29.49 M |
1.44 M |
-8.75 M |
| Incline (Decline) in Other Accruals |
-1.14 M |
5.47 M |
27.33 M |
-13.88 M |
12.00 M |
| Incline (Decline) in Other Assets or Liabilties |
26.68 M |
-308.34 M |
3.26 M |
-50.98 M |
-100.47 M |
| Net Cash Flow/Operating Activities |
382.75 M |
44.47 M |
216.65 M |
196.06 M |
180.88 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
103.68 M |
0.00 |
0.00 |
164.20 M |
258.31 M |
| 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 |
362,000.00 |
603,000.00 |
1.78 M |
948,000.00 |
1.65 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
204.03 M |
80.48 M |
63.57 M |
225.85 M |
315.42 M |
| Proceeds from Stock Options |
16.31 M |
42.55 M |
23.96 M |
28.06 M |
11.92 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
100.07 M |
258.88 M |
189.86 M |
76.11 M |
77.79 M |
| Long Term Borrowings |
0.00 |
575.00 M |
670.00 M |
200.00 M |
680.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
-63.04 M |
56.94 M |
6.09 M |
0.00 |
| Reduction in Long Term Debt |
0.00 |
20.25 M |
27.00 M |
133.45 M |
444.47 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 |
9.46 M |
3.54 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
8.72 M |
-232.37 M |
-690.80 M |
-6.34 M |
-10.81 M |
| Net Cash Flow - Financing |
-75.04 M |
43.02 M |
-156.76 M |
18.26 M |
158.84 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |