| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
113.00 M |
78.94 M |
64.94 M |
57.23 M |
54.32 M |
| Depreciation & Depletion |
107.34 M |
78.94 M |
64.94 M |
57.23 M |
53.13 M |
| Amortization of Intangible Assets |
5.65 M |
1.20 M |
1.16 M |
984,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
25.51 M |
17.78 M |
12.84 M |
16.96 M |
12.58 M |
| Funds from Operations |
335.77 M |
284.37 M |
254.85 M |
237.78 M |
192.22 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-37.23 M |
15.04 M |
-68.92 M |
-24.46 M |
34.32 M |
| Incline (Decline) in Receivables |
-7.44 M |
-8.56 M |
-9.43 M |
-8.97 M |
-15.24 M |
| Incline (Decline) in Inventories |
-142.33 M |
-68.82 M |
-91.43 M |
-62.16 M |
-66.38 M |
| Incline (Decline) in Accounts Payable |
50.41 M |
62.28 M |
25.74 M |
43.16 M |
94.59 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
2.86 M |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
6.25 M |
| Incline (Decline) in Other Assets or Liabilties |
62.13 M |
30.14 M |
6.20 M |
3.52 M |
12.22 M |
| Net Cash Flow/Operating Activities |
298.54 M |
299.42 M |
185.93 M |
213.32 M |
226.54 M |
| Additions to Other Assets |
0.00 |
0.00 |
2.38 M |
1,000.00 |
2.79 M |
| Net Assets from Acquisitions |
33.77 M |
0.00 |
0.00 |
63.14 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
21.72 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
1.25 M |
2.33 M |
875,000.00 |
1.94 M |
1.65 M |
| Other Uses - Investing |
-6.60 M |
-1.73 M |
-5.17 M |
2.70 M |
-2.63 M |
| Other Sources - Investing |
6.60 M |
5.20 M |
5.17 M |
4.56 M |
2.63 M |
| Net Cash Flow - Investing |
367.60 M |
300.32 M |
225.20 M |
269.07 M |
171.99 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
20.49 M |
18.71 M |
14.37 M |
| Other Proceeds from Sale/Issues of Stock |
21.78 M |
21.73 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
619.05 M |
16.45 M |
88.95 M |
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 |
590.19 M |
26.46 M |
80.19 M |
602,000.00 |
20.99 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 |
— |
— |
— |
| Other Sources - Financing |
2.18 M |
6.84 M |
8.54 M |
0.00 |
0.00 |
| Other Uses - Financing |
2.16 M |
6.84 M |
8.54 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
52.80 M |
18.55 M |
37.79 M |
18.11 M |
-6.62 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |