| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
44.80 M |
40.20 M |
35.20 M |
31.30 M |
31.60 M |
| Depreciation & Depletion |
30.90 M |
29.10 M |
26.40 M |
24.00 M |
23.90 M |
| Amortization of Intangible Assets |
13.90 M |
11.10 M |
8.80 M |
7.30 M |
7.70 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
700,000.00 |
-200,000.00 |
6.30 M |
-5.80 M |
-27.90 M |
| Funds from Operations |
100.20 M |
69.30 M |
-221.90 M |
98.70 M |
40.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-2.00 M |
35.50 M |
297.70 M |
-22.30 M |
800,000.00 |
| Incline (Decline) in Receivables |
8.30 M |
-11.00 M |
-7.90 M |
-3.70 M |
-4.70 M |
| Incline (Decline) in Inventories |
-14.00 M |
18.20 M |
-9.70 M |
-8.60 M |
-8.50 M |
| Incline (Decline) in Accounts Payable |
-12.70 M |
11.90 M |
3.70 M |
2.60 M |
5.60 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
16.40 M |
16.40 M |
311.60 M |
-12.60 M |
8.40 M |
| Net Cash Flow/Operating Activities |
98.20 M |
104.80 M |
75.80 M |
76.40 M |
41.10 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
43.40 M |
77.00 M |
27.30 M |
1.70 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
19.50 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
10.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
4.20 M |
300,000.00 |
200,000.00 |
7.90 M |
10.10 M |
| Other Uses - Investing |
-4.60 M |
-700,000.00 |
-40.90 M |
38.10 M |
0.00 |
| Other Sources - Investing |
4.60 M |
700,000.00 |
40.90 M |
3.00 M |
0.00 |
| Net Cash Flow - Investing |
73.20 M |
142.30 M |
27.50 M |
64.10 M |
26.80 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
400,000.00 |
1.00 M |
700,000.00 |
1.10 M |
1.50 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
69.20 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
167.30 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
4.10 M |
2.10 M |
500,000.00 |
152.10 M |
5.40 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 |
800,000.00 |
3.80 M |
1.10 M |
1.30 M |
0.00 |
| Other Uses - Financing |
800,000.00 |
3.80 M |
500,000.00 |
-25.40 M |
0.00 |
| Net Cash Flow - Financing |
-72.10 M |
2.70 M |
700,000.00 |
-9.10 M |
-3.90 M |
| Effect of Exchange rate on Cash |
-5.80 M |
3.00 M |
2.50 M |
-1.70 M |
2.90 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |