| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
48.80 M |
49.30 M |
50.38 M |
61.44 M |
38.98 M |
| Depreciation & Depletion |
30.60 M |
32.10 M |
31.00 M |
24.70 M |
20.60 M |
| Amortization of Intangible Assets |
18.20 M |
17.20 M |
19.38 M |
36.74 M |
18.38 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 |
200,000.00 |
14.80 M |
19.74 M |
16.33 M |
13.04 M |
| Funds from Operations |
244.10 M |
169.10 M |
163.06 M |
112.66 M |
101.07 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-9.30 M |
46.90 M |
996,000.00 |
99.76 M |
-25.39 M |
| Incline (Decline) in Receivables |
-57.90 M |
2.40 M |
-28.25 M |
-183,000.00 |
20.70 M |
| Incline (Decline) in Inventories |
-51.20 M |
-71.60 M |
-35.19 M |
28.68 M |
-37.22 M |
| Incline (Decline) in Accounts Payable |
77.70 M |
30.10 M |
6.26 M |
20.31 M |
-8.31 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
22.10 M |
86.00 M |
58.18 M |
50.95 M |
-556,000.00 |
| Net Cash Flow/Operating Activities |
234.80 M |
216.00 M |
164.05 M |
212.42 M |
75.68 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
91.40 M |
8.10 M |
0.00 |
54.97 M |
1.13 B |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
10.00 M |
1.04 M |
| Disposal of Fixed Assets |
300,000.00 |
5.80 M |
228,000.00 |
1.02 M |
1.76 M |
| Other Uses - Investing |
5.00 M |
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 |
136.30 M |
26.00 M |
19.52 M |
59.48 M |
1.13 B |
| Proceeds from Stock Options |
1.40 M |
400,000.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
610.34 M |
403.61 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
150.20 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
500,000.00 |
0.00 |
0.00 |
820.08 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-1.63 M |
-993,000.00 |
| Reduction in Long Term Debt |
200,000.00 |
137.20 M |
100.07 M |
211.16 M |
6.08 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
557.69 M |
5.10 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
557.69 M |
5.10 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
400,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
400,000.00 |
-4.50 M |
0.00 |
0.00 |
-46.45 M |
| Net Cash Flow - Financing |
-148.60 M |
-140.80 M |
-100.07 M |
-160.13 M |
1.17 B |
| Effect of Exchange rate on Cash |
-9.00 M |
10.20 M |
4.35 M |
-6.27 M |
5.32 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |