| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
115.03 M |
93.78 M |
80.46 M |
79.61 M |
65.62 M |
| Depreciation & Depletion |
115.03 M |
93.78 M |
80.46 M |
79.61 M |
65.62 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.22 M |
16.02 M |
8.39 M |
-7.84 M |
9.78 M |
| Funds from Operations |
363.51 M |
290.17 M |
213.34 M |
134.45 M |
115.70 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-115.60 M |
-81.30 M |
-62.10 M |
-40.55 M |
-15.97 M |
| Incline (Decline) in Receivables |
-71.90 M |
-55.36 M |
-45.76 M |
-56.92 M |
-54.92 M |
| Incline (Decline) in Inventories |
-15.97 M |
-90.68 M |
-83.73 M |
-37.48 M |
-1.61 M |
| Incline (Decline) in Accounts Payable |
14.60 M |
6.06 M |
6.47 M |
12.57 M |
15.27 M |
| Incline (Decline) in Income Taxes Payable |
-7.62 M |
-2.47 M |
12.66 M |
11.57 M |
338,000.00 |
| Incline (Decline) in Other Accruals |
10.26 M |
55.68 M |
37.90 M |
26.00 M |
27.07 M |
| Incline (Decline) in Other Assets or Liabilties |
-44.98 M |
5.47 M |
10.35 M |
3.70 M |
-2.12 M |
| Net Cash Flow/Operating Activities |
247.91 M |
208.88 M |
151.24 M |
93.90 M |
99.73 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
42.98 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
25.10 M |
1.49 M |
46.24 M |
69.19 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
5.89 M |
6.94 M |
6.83 M |
3.01 M |
515,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-73,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
73,000.00 |
| Net Cash Flow - Investing |
246.39 M |
226.85 M |
187.02 M |
139.26 M |
152.60 M |
| Proceeds from Stock Options |
1.73 M |
5.28 M |
8.32 M |
21.59 M |
27.21 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
1.47 M |
4.76 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
54.93 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
85.00 M |
25.56 M |
40.00 M |
31.83 M |
19.28 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
56.00 M |
20.00 M |
20.00 M |
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 |
6.77 M |
8.02 M |
7.37 M |
0.00 |
0.00 |
| Other Uses - Financing |
6.77 M |
8.02 M |
7.37 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-17.43 M |
18.86 M |
35.69 M |
54.89 M |
51.25 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |