| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
27.49 M |
22.08 M |
20.64 M |
16.35 M |
14.25 M |
| Depreciation & Depletion |
7.70 M |
16.30 M |
15.84 M |
16.35 M |
14.25 M |
| Amortization of Intangible Assets |
19.79 M |
5.78 M |
4.80 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
26.42 M |
-2.48 M |
-33.46 M |
31.46 M |
-28.37 M |
| Funds from Operations |
238.70 M |
128.65 M |
121.68 M |
117.17 M |
68.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
17.11 M |
22.60 M |
-106.03 M |
-84.62 M |
17.69 M |
| Incline (Decline) in Receivables |
62.73 M |
59.08 M |
-208.14 M |
16.98 M |
-39.86 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
1.04 B |
-230.02 M |
— |
| Incline (Decline) in Accounts Payable |
-18.86 M |
70.62 M |
12.70 M |
-53.38 M |
61.67 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-16.18 M |
39.01 M |
92.11 M |
-39.12 M |
12.35 M |
| Incline (Decline) in Other Assets or Liabilties |
-10.58 M |
-146.11 M |
-2.70 M |
-9.11 M |
-16.47 M |
| Net Cash Flow/Operating Activities |
255.81 M |
151.25 M |
15.65 M |
32.55 M |
86.19 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
77.31 M |
10.39 M |
111.32 M |
45.11 M |
0.00 |
| Incline (Decline) in Inventories |
13.44 M |
10.40 M |
40.08 M |
66.33 M |
26.69 M |
| Decrease in Investments |
48.80 M |
40.53 M |
162.66 M |
14.09 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
230.38 M |
0.00 |
0.00 |
| Other Uses - Investing |
-93.38 M |
-44.42 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
93.38 M |
44.42 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-13.13 M |
-49.06 M |
1.72 M |
123.00 M |
-163.50 M |
| Proceeds from Stock Options |
0.00 |
21.08 M |
26.79 M |
22.52 M |
27.19 M |
| Other Proceeds from Sale/Issues of Stock |
11.36 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
138.23 M |
266.64 M |
75.96 M |
147.02 M |
81.34 M |
| Long Term Borrowings |
70.00 M |
70.00 M |
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 |
0.00 |
| 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 |
6.12 M |
15.17 M |
19.41 M |
0.00 |
0.00 |
| Other Uses - Financing |
6.12 M |
15.17 M |
19.41 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-50.75 M |
-160.40 M |
-29.77 M |
-124.50 M |
-54.15 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |