| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
170.77 M |
129.62 M |
126.01 M |
111.89 M |
103.34 M |
| Depreciation & Depletion |
153.15 M |
124.68 M |
123.10 M |
108.29 M |
99.16 M |
| Amortization of Intangible Assets |
17.62 M |
4.94 M |
2.92 M |
3.60 M |
4.18 M |
| Deferred Income Taxes and Investment Tax credity |
2.50 M |
2.83 M |
722,000.00 |
882,000.00 |
0.00 |
| Deferred Income Taxes |
2.50 M |
2.83 M |
722,000.00 |
882,000.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
92.79 M |
13.73 M |
-21,000.00 |
20.60 M |
62.59 M |
| Funds from Operations |
377.36 M |
337.25 M |
303.78 M |
191.93 M |
122.83 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-10.20 M |
-87.33 M |
-45.06 M |
26.91 M |
-53.02 M |
| Incline (Decline) in Receivables |
-34.91 M |
-59.87 M |
-60.80 M |
-21.56 M |
-47.26 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
46.38 M |
-1.36 M |
35.14 M |
42.58 M |
-2.37 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-21.67 M |
-26.11 M |
-19.39 M |
5.89 M |
-3.40 M |
| Net Cash Flow/Operating Activities |
367.16 M |
249.92 M |
258.72 M |
218.84 M |
69.80 M |
| Additions to Other Assets |
1.09 M |
2.32 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
63.46 M |
157.96 M |
0.00 |
0.00 |
22.15 M |
| Incline (Decline) in Inventories |
19.31 M |
121.61 M |
83.77 M |
0.00 |
0.00 |
| Decrease in Investments |
276,000.00 |
183.18 M |
22.29 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
7.96 M |
8.43 M |
11.66 M |
18.69 M |
5.65 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-66.23 M |
-5.16 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
66.23 M |
5.16 M |
| Net Cash Flow - Investing |
329.07 M |
302.85 M |
245.65 M |
33.22 M |
64.08 M |
| Proceeds from Stock Options |
6.69 M |
13.44 M |
0.00 |
0.00 |
1.59 M |
| Other Proceeds from Sale/Issues of Stock |
-314,000.00 |
-13.40 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
139.36 M |
30.45 M |
1.18 M |
0.00 |
0.00 |
| Long Term Borrowings |
172.81 M |
475.00 M |
0.00 |
386.84 M |
70.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
49.53 M |
424.75 M |
16.98 M |
498.05 M |
159.86 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 |
1.73 M |
3.40 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.73 M |
3.40 M |
-479,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-7.97 M |
23.24 M |
-18.63 M |
-111.21 M |
-88.28 M |
| Effect of Exchange rate on Cash |
4.07 M |
-184,000.00 |
-238,000.00 |
-662,000.00 |
-233,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |