| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
71.08 M |
72.56 M |
68.10 M |
56.23 M |
53.96 M |
| Depreciation & Depletion |
53.58 M |
55.40 M |
53.10 M |
42.50 M |
44.46 M |
| Amortization of Intangible Assets |
17.50 M |
17.16 M |
15.00 M |
13.73 M |
9.50 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.24 M |
1.29 M |
589,000.00 |
6.15 M |
-1.56 M |
| Funds from Operations |
199.19 M |
166.94 M |
132.41 M |
96.72 M |
111.64 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
12.26 M |
-69.12 M |
33.33 M |
13.25 M |
16.04 M |
| Incline (Decline) in Receivables |
27.62 M |
-74.99 M |
-4.74 M |
-36.62 M |
-23.76 M |
| Incline (Decline) in Inventories |
-1.05 M |
-1.28 M |
360,000.00 |
50,000.00 |
-1.13 M |
| Incline (Decline) in Accounts Payable |
-1.45 M |
5.18 M |
30.72 M |
34.46 M |
17.32 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-4.48 M |
-3.01 M |
8.41 M |
8.46 M |
17.72 M |
| Incline (Decline) in Other Assets or Liabilties |
-8.38 M |
4.98 M |
-1.42 M |
6.90 M |
5.89 M |
| Net Cash Flow/Operating Activities |
211.46 M |
97.82 M |
165.74 M |
109.96 M |
127.68 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
55.82 M |
75.65 M |
23.56 M |
828.78 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
64.13 M |
64.36 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
35.97 M |
46.39 M |
| Disposal of Fixed Assets |
408,000.00 |
359,000.00 |
902,000.00 |
708,000.00 |
858,000.00 |
| Other Uses - Investing |
-12.56 M |
-13.40 M |
30.06 M |
4.47 M |
21.62 M |
| Other Sources - Investing |
12.56 M |
13.40 M |
6.94 M |
6.81 M |
1.36 M |
| Net Cash Flow - Investing |
74.94 M |
100.23 M |
113.13 M |
909.63 M |
81.52 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
2.42 M |
383,000.00 |
104,000.00 |
306.48 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
14.00 M |
70.30 M |
0.00 |
625.20 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
3.55 M |
-2.66 M |
-1.96 M |
3.75 M |
-4.54 M |
| Reduction in Long Term Debt |
39.23 M |
76.03 M |
27.07 M |
132.34 M |
8.71 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-2.41 M |
0.00 |
-34.08 M |
| Net Cash Flow - Financing |
-19.25 M |
-8.01 M |
-31.33 M |
803.08 M |
-47.33 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |