| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
120.30 M |
96.40 M |
66.40 M |
57.60 M |
19.18 M |
| Depreciation & Depletion |
104.30 M |
85.00 M |
62.90 M |
56.10 M |
17.70 M |
| Amortization of Intangible Assets |
16.00 M |
11.40 M |
3.50 M |
1.50 M |
1.48 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
328.50 M |
96.90 M |
37.30 M |
114.50 M |
36.05 M |
| Funds from Operations |
353.30 M |
204.00 M |
251.70 M |
233.30 M |
104.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-103.40 M |
100.80 M |
-15.70 M |
7.60 M |
-34.49 M |
| Incline (Decline) in Receivables |
41.50 M |
2.40 M |
-21.50 M |
-101.50 M |
-8.80 M |
| Incline (Decline) in Inventories |
-95.20 M |
142.30 M |
-13.90 M |
59.40 M |
-26.34 M |
| Incline (Decline) in Accounts Payable |
-12.20 M |
10.40 M |
20.80 M |
28.50 M |
7.51 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
8.40 M |
-10.70 M |
1.30 M |
-13.80 M |
-6.28 M |
| Incline (Decline) in Other Assets or Liabilties |
-45.90 M |
-43.60 M |
-2.40 M |
35.00 M |
-570,000.00 |
| Net Cash Flow/Operating Activities |
249.90 M |
304.80 M |
236.00 M |
240.90 M |
70.42 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
523,000.00 |
| Net Assets from Acquisitions |
42.60 M |
909.50 M |
209.80 M |
1.29 B |
258.01 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
30.70 M |
-18.10 M |
-1.10 M |
-7.00 M |
3.92 M |
| Other Sources - Investing |
0.00 |
18.10 M |
1.10 M |
7.00 M |
49,000.00 |
| Net Cash Flow - Investing |
175.50 M |
972.60 M |
277.50 M |
1.34 B |
273.22 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
2.10 M |
-26.00 M |
141.50 M |
334.90 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
23.50 M |
66.90 M |
50.00 M |
35.40 M |
0.00 |
| Long Term Borrowings |
22.00 M |
1.35 B |
504.20 M |
1.74 B |
186.00 M |
| Incline or Decline in Short Term Borrowings |
131.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
25.00 M |
793.20 M |
591.10 M |
743.00 M |
91.34 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 |
216.70 M |
6.60 M |
23.40 M |
3.41 M |
4.44 M |
| Other Uses - Financing |
-2.50 M |
216.70 M |
-200,000.00 |
23.40 M |
3.41 M |
| Net Cash Flow - Financing |
104.60 M |
680.60 M |
4.40 M |
1.32 B |
98.07 M |
| Effect of Exchange rate on Cash |
-6.70 M |
5.10 M |
2.60 M |
-3.20 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |