| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
128.84 M |
122.36 M |
78.24 M |
61.87 M |
53.32 M |
| Depreciation & Depletion |
90.66 M |
80.30 M |
61.39 M |
61.87 M |
53.32 M |
| Amortization of Intangible Assets |
38.18 M |
42.07 M |
16.86 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.67 M |
12.08 M |
11.61 M |
234,000.00 |
796,000.00 |
| Funds from Operations |
199.63 M |
284.48 M |
236.96 M |
168.99 M |
130.69 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-70.14 M |
-79.60 M |
-76.17 M |
-14.43 M |
-714,000.00 |
| Incline (Decline) in Receivables |
1.51 M |
3.58 M |
-223,000.00 |
1.66 M |
-2.58 M |
| Incline (Decline) in Inventories |
40.22 M |
-25.45 M |
-33.84 M |
-5.99 M |
-13.71 M |
| Incline (Decline) in Accounts Payable |
-34.54 M |
-17.18 M |
-18.11 M |
-725,000.00 |
28.06 M |
| Incline (Decline) in Income Taxes Payable |
-25.31 M |
-10.95 M |
448,000.00 |
6.99 M |
-903,000.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-52.04 M |
-29.60 M |
-24.44 M |
-16.36 M |
-11.58 M |
| Net Cash Flow/Operating Activities |
129.49 M |
204.88 M |
160.79 M |
154.56 M |
129.98 M |
| Additions to Other Assets |
0.00 |
40,000.00 |
1.51 M |
141,000.00 |
11.56 M |
| Net Assets from Acquisitions |
0.00 |
68.23 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
17.12 M |
337.40 M |
279.12 M |
106.85 M |
0.00 |
| Decrease in Investments |
59.92 M |
277.48 M |
341.90 M |
44.08 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-10.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
10.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
35.03 M |
254.27 M |
11.64 M |
129.42 M |
96.95 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
2.85 M |
7.13 M |
10.82 M |
24.26 M |
10.60 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
156,000.00 |
106.11 M |
40.29 M |
90.28 M |
11.19 M |
| Long Term Borrowings |
150.60 M |
30.50 M |
0.00 |
71.70 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
162.86 M |
25.12 M |
130.00 M |
1.00 M |
44.93 M |
| Cash Dividends Paid Total |
14.60 M |
12.35 M |
10.83 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
14.60 M |
12.35 M |
10.83 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
138,000.00 |
3.38 M |
3.06 M |
0.00 |
0.00 |
| Other Uses - Financing |
-1.26 M |
1.54 M |
2.05 M |
-556,000.00 |
0.00 |
| Net Cash Flow - Financing |
-25.42 M |
-104.41 M |
-168.24 M |
5.12 M |
-1.59 M |
| Effect of Exchange rate on Cash |
-21.08 M |
13.56 M |
-1.45 M |
4.95 M |
1.42 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |