| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
56.84 M |
51.75 M |
38.62 M |
40.47 M |
30.71 M |
| Depreciation & Depletion |
41.90 M |
41.10 M |
33.10 M |
32.90 M |
28.01 M |
| Amortization of Intangible Assets |
14.94 M |
10.65 M |
5.52 M |
7.57 M |
2.70 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
498.58 M |
3.23 M |
13.66 M |
98,000.00 |
11.88 M |
| Funds from Operations |
157.04 M |
217.04 M |
137.10 M |
102.25 M |
54.35 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
16.83 M |
-11.49 M |
4.05 M |
-53.10 M |
-18.66 M |
| Incline (Decline) in Receivables |
66.26 M |
5.15 M |
-12.73 M |
-6.21 M |
11.66 M |
| Incline (Decline) in Inventories |
28.19 M |
21.43 M |
34.46 M |
-49.36 M |
-13.88 M |
| Incline (Decline) in Accounts Payable |
-35.67 M |
28.10 M |
-15.13 M |
16.08 M |
-22.41 M |
| Incline (Decline) in Income Taxes Payable |
-39.15 M |
4.01 M |
397,000.00 |
4.40 M |
16.11 M |
| Incline (Decline) in Other Accruals |
-45.60 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
3.66 M |
-27.01 M |
-2.55 M |
-13.62 M |
5.96 M |
| Net Cash Flow/Operating Activities |
173.87 M |
205.56 M |
141.16 M |
49.15 M |
40.96 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
147.38 M |
589.82 M |
11.72 M |
0.00 |
6.20 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 |
40.90 M |
60.18 M |
34.06 M |
51.54 M |
51.59 M |
| Other Uses - Investing |
0.00 |
-2.91 M |
2.15 M |
0.00 |
-50.91 M |
| Other Sources - Investing |
0.00 |
2.91 M |
0.00 |
0.00 |
88.33 M |
| Net Cash Flow - Investing |
160.05 M |
590.22 M |
1.46 M |
-27.75 M |
-117.83 M |
| Proceeds from Stock Options |
6.10 M |
32.34 M |
38.81 M |
6.90 M |
4.38 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-11.07 M |
-1.06 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
68.34 M |
31.66 M |
0.00 |
109.43 M |
0.00 |
| Long Term Borrowings |
240.00 M |
566.00 M |
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 |
110.00 M |
278.00 M |
59.05 M |
17.47 M |
66.66 M |
| Cash Dividends Paid Total |
8.93 M |
9.03 M |
8.74 M |
9.12 M |
7.29 M |
| Common Dividends (Cash) |
8.93 M |
9.03 M |
8.74 M |
9.12 M |
7.29 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.28 M |
8.53 M |
7.37 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.28 M |
8.53 M |
7.37 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
60.12 M |
277.11 M |
-22.67 M |
-129.12 M |
-69.58 M |
| Effect of Exchange rate on Cash |
-6.50 M |
13.37 M |
2.50 M |
-1.94 M |
4.63 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |