| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
136.60 M |
127.00 M |
116.80 M |
148.10 M |
172.10 M |
| Depreciation & Depletion |
114.50 M |
103.50 M |
93.30 M |
124.20 M |
146.10 M |
| Amortization of Intangible Assets |
22.10 M |
23.50 M |
23.50 M |
23.90 M |
26.00 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
255.90 M |
35.70 M |
25.80 M |
21.90 M |
7.00 M |
| Funds from Operations |
213.90 M |
220.60 M |
224.20 M |
112.50 M |
243.20 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-28.50 M |
-30.00 M |
-39.30 M |
38.20 M |
1.50 M |
| Incline (Decline) in Receivables |
23.40 M |
-8.50 M |
-34.70 M |
25.40 M |
-700,000.00 |
| Incline (Decline) in Inventories |
12.40 M |
4.00 M |
-37.70 M |
53.40 M |
-32.40 M |
| Incline (Decline) in Accounts Payable |
-47.80 M |
35.90 M |
-5.00 M |
-23.00 M |
9.20 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-22.20 M |
-70.30 M |
40.90 M |
-36.20 M |
27.50 M |
| Incline (Decline) in Other Assets or Liabilties |
5.70 M |
8.90 M |
-2.80 M |
18.60 M |
-2.10 M |
| Net Cash Flow/Operating Activities |
185.40 M |
190.60 M |
184.90 M |
150.70 M |
244.70 M |
| Additions to Other Assets |
5.70 M |
1.70 M |
2.10 M |
2.50 M |
3.70 M |
| Net Assets from Acquisitions |
178.30 M |
0.00 |
0.00 |
0.00 |
9.50 M |
| Incline (Decline) in Inventories |
3.80 M |
165.70 M |
176.10 M |
591.30 M |
936.20 M |
| Decrease in Investments |
5.30 M |
172.80 M |
331.50 M |
920.10 M |
842.80 M |
| Disposal of Fixed Assets |
500,000.00 |
500,000.00 |
0.00 |
0.00 |
7.80 M |
| Other Uses - Investing |
0.00 |
0.00 |
-5.40 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
5.40 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
172.40 M |
312.80 M |
-46.90 M |
-228.90 M |
279.60 M |
| Proceeds from Stock Options |
9.00 M |
37.10 M |
27.30 M |
15.70 M |
24.00 M |
| Other Proceeds from Sale/Issues of Stock |
-3.40 M |
0.00 |
-1.40 M |
-1.00 M |
-400,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
21.70 M |
28.30 M |
9.10 M |
8.00 M |
8.50 M |
| Long Term Borrowings |
150.00 M |
0.00 |
0.00 |
154.50 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 |
204.40 M |
2.80 M |
54.10 M |
356.40 M |
3.40 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-70.50 M |
6.00 M |
-37.30 M |
-195.20 M |
11.70 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |