| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
163.79 M |
103.31 M |
72.78 M |
64.82 M |
58.52 M |
| Depreciation & Depletion |
152.30 M |
97.89 M |
71.74 M |
64.50 M |
56.28 M |
| Amortization of Intangible Assets |
11.50 M |
5.42 M |
1.04 M |
319,000.00 |
2.24 M |
| Deferred Income Taxes and Investment Tax credity |
50.86 M |
51.26 M |
30.44 M |
19.73 M |
22.49 M |
| Deferred Income Taxes |
50.86 M |
51.26 M |
30.44 M |
19.73 M |
22.49 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
62.46 M |
42.45 M |
26.66 M |
44.41 M |
46.60 M |
| Funds from Operations |
357.79 M |
140.57 M |
92.66 M |
66.62 M |
-10.11 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-90.23 M |
-20.55 M |
-17.25 M |
977,000.00 |
416,000.00 |
| Incline (Decline) in Receivables |
-9.15 M |
-18.00 M |
-9.67 M |
-4.85 M |
-1.69 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
9.94 M |
-6.68 M |
4.76 M |
3.76 M |
3.09 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-2.76 M |
-13.67 M |
-12.80 M |
-3.07 M |
-761,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-88.26 M |
17.80 M |
466,000.00 |
5.14 M |
-218,000.00 |
| Net Cash Flow/Operating Activities |
267.56 M |
120.02 M |
75.41 M |
67.60 M |
36.91 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
23.24 M |
662.32 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
240.56 M |
114.32 M |
88.42 M |
107.93 M |
220.77 M |
| Decrease in Investments |
245.99 M |
97.10 M |
84.92 M |
120.13 M |
184.63 M |
| Disposal of Fixed Assets |
24.10 M |
41.63 M |
17.09 M |
13.00 M |
0.00 |
| Other Uses - Investing |
13.20 M |
0.00 |
0.00 |
0.00 |
-2.21 M |
| Other Sources - Investing |
1.03 M |
0.00 |
0.00 |
0.00 |
2.21 M |
| Net Cash Flow - Investing |
478.04 M |
1.05 B |
158.47 M |
108.72 M |
20.72 M |
| Proceeds from Stock Options |
26.23 M |
36.36 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
339.91 M |
38.02 M |
12.99 M |
7.29 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
141.42 M |
773.30 M |
80.00 M |
128.14 M |
86.25 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
23.13 M |
4.56 M |
72.61 M |
5.52 M |
68.39 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 |
579,000.00 |
0.00 |
692,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
579,000.00 |
0.00 |
692,000.00 |
-997,000.00 |
-5.91 M |
| Net Cash Flow - Financing |
145.11 M |
1.15 B |
46.11 M |
134.61 M |
18.93 M |
| Effect of Exchange rate on Cash |
-5.05 M |
-2.24 M |
247,000.00 |
-155,000.00 |
-305,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |