| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
96.56 M |
99.28 M |
84.67 M |
74.36 M |
69.72 M |
| Depreciation & Depletion |
76.70 M |
79.00 M |
76.70 M |
71.98 M |
65.30 M |
| Amortization of Intangible Assets |
19.86 M |
20.28 M |
7.97 M |
2.38 M |
4.42 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
30.05 M |
-4.98 M |
-6.88 M |
19.15 M |
31.78 M |
| Funds from Operations |
146.17 M |
128.56 M |
125.30 M |
172.38 M |
203.87 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
31.74 M |
-25.76 M |
-14.37 M |
-20.85 M |
-28.30 M |
| Incline (Decline) in Receivables |
6.21 M |
-31.05 M |
11.19 M |
-35.12 M |
12.22 M |
| Incline (Decline) in Inventories |
820,000.00 |
-9.25 M |
-14.63 M |
1.87 M |
-12.47 M |
| Incline (Decline) in Accounts Payable |
1.35 M |
2.41 M |
-2.19 M |
827,000.00 |
-1.89 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
8.78 M |
19.38 M |
-10.23 M |
3.46 M |
-15.29 M |
| Incline (Decline) in Other Assets or Liabilties |
14.58 M |
-7.24 M |
1.49 M |
8.11 M |
-10.86 M |
| Net Cash Flow/Operating Activities |
177.92 M |
102.81 M |
110.93 M |
151.53 M |
175.58 M |
| Additions to Other Assets |
8.66 M |
7.65 M |
6.40 M |
4.12 M |
10.84 M |
| Net Assets from Acquisitions |
0.00 |
7.18 M |
123.14 M |
327,000.00 |
0.00 |
| Incline (Decline) in Inventories |
217.06 M |
413.74 M |
167.61 M |
212.17 M |
181.75 M |
| Decrease in Investments |
170.38 M |
524.09 M |
281.49 M |
131.59 M |
133.34 M |
| Disposal of Fixed Assets |
169,000.00 |
1.46 M |
550,000.00 |
1.16 M |
910,000.00 |
| Other Uses - Investing |
64.39 M |
0.00 |
0.00 |
0.00 |
-17,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
17,000.00 |
| Net Cash Flow - Investing |
174.84 M |
-41.25 M |
97.71 M |
161.12 M |
200.14 M |
| Proceeds from Stock Options |
1.55 M |
3.39 M |
6.82 M |
23.44 M |
49.75 M |
| Other Proceeds from Sale/Issues of Stock |
25.13 M |
58.85 M |
3.63 M |
3.99 M |
4.63 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.74 M |
51.32 M |
18.74 M |
0.00 |
35.26 M |
| Long Term Borrowings |
0.00 |
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 |
0.00 |
0.00 |
519,000.00 |
0.00 |
0.00 |
| 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 |
714,000.00 |
5.47 M |
749,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
714,000.00 |
5.47 M |
749,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
24.65 M |
16.39 M |
-8.06 M |
27.44 M |
19.12 M |
| Effect of Exchange rate on Cash |
794,000.00 |
7.30 M |
-44,000.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |