| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
68.88 M |
72.20 M |
63.67 M |
56.38 M |
20.55 M |
| Depreciation & Depletion |
46.49 M |
49.31 M |
39.40 M |
27.55 M |
11.04 M |
| Amortization of Intangible Assets |
22.40 M |
22.88 M |
24.27 M |
28.82 M |
9.51 M |
| Deferred Income Taxes and Investment Tax credity |
18.44 M |
5.01 M |
— |
— |
— |
| Deferred Income Taxes |
18.44 M |
5.01 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
208.77 M |
94.91 M |
-9.70 M |
28.06 M |
13.02 M |
| Funds from Operations |
114.14 M |
187.85 M |
146.53 M |
173.19 M |
96.60 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
9.34 M |
-37.88 M |
76.20 M |
-21.96 M |
-4.67 M |
| Incline (Decline) in Receivables |
70.74 M |
-54.40 M |
42.94 M |
-44.23 M |
-10.62 M |
| Incline (Decline) in Inventories |
2.65 M |
9.93 M |
-1.23 M |
-16.96 M |
1.19 M |
| Incline (Decline) in Accounts Payable |
-49.39 M |
21.24 M |
-30.41 M |
46.80 M |
9.67 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-14.65 M |
-14.65 M |
64.90 M |
-7.57 M |
-4.91 M |
| Net Cash Flow/Operating Activities |
123.49 M |
149.97 M |
222.73 M |
151.23 M |
91.93 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
3.72 M |
0.00 |
| Net Assets from Acquisitions |
24.00 M |
50.22 M |
17.25 M |
0.00 |
952.32 M |
| Incline (Decline) in Inventories |
247,000.00 |
1.32 M |
26.95 M |
0.00 |
7.79 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
13.20 M |
597,000.00 |
1.29 M |
331,000.00 |
4.04 M |
| Other Uses - Investing |
5.83 M |
-23,000.00 |
1.18 M |
0.00 |
0.00 |
| Other Sources - Investing |
23,000.00 |
0.00 |
0.00 |
0.00 |
54,000.00 |
| Net Cash Flow - Investing |
133.07 M |
105.90 M |
104.03 M |
60.04 M |
970.04 M |
| Proceeds from Stock Options |
1.90 M |
2.56 M |
8.71 M |
14.87 M |
9.06 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
198.82 M |
90.26 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
14.84 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
33.38 M |
154.42 M |
0.00 |
59.33 M |
1.07 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
45.00 M |
224.42 M |
59.14 M |
379.50 M |
287.23 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 |
8.10 M |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-2.80 M |
8.10 M |
0.00 |
| Net Cash Flow - Financing |
-24.57 M |
-67.43 M |
-53.22 M |
-98.38 M |
880.23 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |