| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
91.20 M |
80.92 M |
64.40 M |
57.40 M |
55.12 M |
| Depreciation & Depletion |
91.20 M |
80.92 M |
64.40 M |
57.40 M |
55.12 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
18.15 M |
8.03 M |
5.37 M |
2.03 M |
2.66 M |
| Funds from Operations |
300.80 M |
213.94 M |
164.92 M |
128.09 M |
124.83 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-54.85 M |
21.80 M |
-14.56 M |
13.89 M |
1.92 M |
| Incline (Decline) in Receivables |
-21.28 M |
1.87 M |
-15.54 M |
-20.32 M |
-20.69 M |
| Incline (Decline) in Inventories |
6.21 M |
-9.34 M |
-5.01 M |
-3.54 M |
138,000.00 |
| Incline (Decline) in Accounts Payable |
-22.89 M |
11.74 M |
11.28 M |
26.98 M |
300,000.00 |
| Incline (Decline) in Income Taxes Payable |
-7.53 M |
8.61 M |
-1.55 M |
14.40 M |
15.54 M |
| Incline (Decline) in Other Accruals |
-16.42 M |
10.11 M |
-8.19 M |
6.21 M |
5.81 M |
| Incline (Decline) in Other Assets or Liabilties |
7.05 M |
-1.20 M |
4.46 M |
-9.85 M |
826,000.00 |
| Net Cash Flow/Operating Activities |
245.95 M |
235.75 M |
150.36 M |
141.98 M |
126.75 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
5.48 M |
67.18 M |
143.91 M |
7.50 M |
10.17 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 |
1.98 M |
3.42 M |
3.08 M |
6.29 M |
2.66 M |
| Other Uses - Investing |
0.00 |
52,000.00 |
7.31 M |
804,000.00 |
162,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
176.52 M |
227.90 M |
287.28 M |
124.30 M |
101.28 M |
| Proceeds from Stock Options |
12.89 M |
5.72 M |
13.19 M |
19.05 M |
9.55 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
33.38 M |
0.00 |
4.79 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
107.40 M |
200.00 M |
12.40 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
50.14 M |
13.33 M |
96,000.00 |
218.70 M |
50.22 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 |
5.63 M |
3.57 M |
7.28 M |
0.00 |
0.00 |
| Other Uses - Financing |
4.73 M |
2.24 M |
6.02 M |
-822,000.00 |
-635,000.00 |
| Net Cash Flow - Financing |
-65.90 M |
-5.38 M |
121.73 M |
-472,000.00 |
-28.91 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |