| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
105.72 M |
139.88 M |
188.16 M |
185.98 M |
59.40 M |
| Depreciation & Depletion |
26.34 M |
29.88 M |
32.77 M |
59.11 M |
52.86 M |
| Amortization of Intangible Assets |
79.39 M |
110.00 M |
155.39 M |
126.87 M |
6.54 M |
| Deferred Income Taxes and Investment Tax credity |
11.89 M |
13.76 M |
13.35 M |
0.00 |
0.00 |
| Deferred Income Taxes |
11.89 M |
13.76 M |
13.35 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.07 B |
39.46 M |
51.64 M |
13.20 M |
16.02 M |
| Funds from Operations |
125.94 M |
206.01 M |
233.33 M |
111.09 M |
93.46 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
17.83 M |
-19.28 M |
-16.85 M |
11.42 M |
-12.52 M |
| Incline (Decline) in Receivables |
28.20 M |
8.31 M |
-187,000.00 |
-11.93 M |
321,000.00 |
| Incline (Decline) in Inventories |
10.17 M |
5.00 M |
-18.59 M |
12.95 M |
-3.95 M |
| Incline (Decline) in Accounts Payable |
-17.89 M |
-1.31 M |
3.39 M |
2.62 M |
-1.90 M |
| Incline (Decline) in Income Taxes Payable |
4.81 M |
5.80 M |
-6.03 M |
-2.03 M |
-7.54 M |
| Incline (Decline) in Other Accruals |
-11.40 M |
-11.76 M |
2.07 M |
-4.44 M |
3.42 M |
| Incline (Decline) in Other Assets or Liabilties |
3.94 M |
-25.33 M |
2.50 M |
14.25 M |
-2.87 M |
| Net Cash Flow/Operating Activities |
143.78 M |
186.73 M |
216.48 M |
122.51 M |
80.94 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
20.10 M |
0.00 |
73.21 M |
470.81 M |
34.41 M |
| Incline (Decline) in Inventories |
239.61 M |
170.88 M |
129.80 M |
12.95 M |
426.37 M |
| Decrease in Investments |
187.56 M |
178.36 M |
48.56 M |
474.84 M |
441.46 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
293,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
88.73 M |
9.46 M |
174.94 M |
33.96 M |
88.08 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
13.51 M |
41.66 M |
62.86 M |
40.50 M |
18.54 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
62.34 M |
334.83 M |
124.93 M |
50.84 M |
24.16 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
5.55 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 |
192,000.00 |
12,000.00 |
73,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
192,000.00 |
12,000.00 |
73,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-48.63 M |
-293.16 M |
-61.99 M |
-10.34 M |
-11.17 M |
| Effect of Exchange rate on Cash |
-2.36 M |
1.29 M |
874,000.00 |
-800,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |