| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
159.58 M |
140.85 M |
73.40 M |
56.01 M |
36.05 M |
| Depreciation & Depletion |
120.75 M |
100.73 M |
60.50 M |
50.68 M |
36.05 M |
| Amortization of Intangible Assets |
38.82 M |
40.12 M |
12.90 M |
5.33 M |
— |
| Deferred Income Taxes and Investment Tax credity |
3.18 M |
3.88 M |
5.76 M |
5.52 M |
6.93 M |
| Deferred Income Taxes |
3.18 M |
3.88 M |
5.76 M |
5.52 M |
6.93 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
10.26 M |
26.10 M |
46.99 M |
25.59 M |
2.48 M |
| Funds from Operations |
198.61 M |
246.39 M |
145.55 M |
106.70 M |
41.46 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
27.13 M |
-36.31 M |
4.09 M |
72,000.00 |
12.64 M |
| Incline (Decline) in Receivables |
-20.30 M |
-20.98 M |
-38.83 M |
-26.84 M |
-23.41 M |
| Incline (Decline) in Inventories |
15.54 M |
7.94 M |
-24.28 M |
-21.04 M |
13.01 M |
| Incline (Decline) in Accounts Payable |
23.55 M |
-28.36 M |
48.46 M |
9.74 M |
12.23 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
11.69 M |
-14.09 M |
5.45 M |
27.24 M |
16.39 M |
| Incline (Decline) in Other Assets or Liabilties |
-3.34 M |
19.17 M |
13.28 M |
10.96 M |
-5.59 M |
| Net Cash Flow/Operating Activities |
225.74 M |
210.08 M |
149.64 M |
106.78 M |
54.10 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
43.89 M |
0.00 |
0.00 |
0.00 |
133.76 M |
| Incline (Decline) in Inventories |
403,000.00 |
344,000.00 |
1.23 M |
4.50 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
6.10 M |
1.47 M |
5.45 M |
1.10 M |
65.17 M |
| Other Uses - Investing |
627,000.00 |
29.23 M |
221.26 M |
10.75 M |
3.77 M |
| Other Sources - Investing |
0.00 |
3.00 M |
5.61 M |
2.14 M |
0.00 |
| Net Cash Flow - Investing |
165.20 M |
160.05 M |
339.39 M |
86.20 M |
100.07 M |
| Proceeds from Stock Options |
3.97 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
15.15 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
18.90 M |
286.82 M |
323.00 M |
175.00 M |
58.52 M |
| Incline or Decline in Short Term Borrowings |
-44.60 M |
-51.57 M |
-525.88 M |
-10.26 M |
5.85 M |
| Reduction in Long Term Debt |
15.58 M |
290.21 M |
82.74 M |
61.42 M |
45.65 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 |
954,000.00 |
598.26 M |
0.00 |
23.16 M |
| Other Uses - Financing |
-2.13 M |
-1.45 M |
507.60 M |
-127.75 M |
14.90 M |
| Net Cash Flow - Financing |
-39.43 M |
-56.40 M |
221.98 M |
-24.43 M |
48.77 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |