| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
30.35 M |
26.28 M |
25.50 M |
23.68 M |
26.86 M |
| Depreciation & Depletion |
22.89 M |
19.49 M |
19.79 M |
16.69 M |
14.65 M |
| Amortization of Intangible Assets |
7.46 M |
6.79 M |
5.71 M |
6.98 M |
12.21 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.58 M |
10.49 M |
9.14 M |
3.51 M |
2.53 M |
| Funds from Operations |
251.39 M |
274.78 M |
243.10 M |
229.48 M |
213.93 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-127.38 M |
-9.40 M |
405,000.00 |
-65.52 M |
-6.63 M |
| Incline (Decline) in Receivables |
-88.09 M |
-3.28 M |
-12.25 M |
-24.11 M |
-31.36 M |
| Incline (Decline) in Inventories |
24.16 M |
-27.04 M |
-3.82 M |
-26.54 M |
-22.03 M |
| Incline (Decline) in Accounts Payable |
-35.61 M |
9.23 M |
7.74 M |
4.56 M |
18.60 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-22.59 M |
13.45 M |
2.63 M |
-560,000.00 |
28.17 M |
| Incline (Decline) in Other Assets or Liabilties |
-5.26 M |
-1.76 M |
6.10 M |
-18.87 M |
0.00 |
| Net Cash Flow/Operating Activities |
124.00 M |
265.38 M |
243.50 M |
163.96 M |
207.30 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
124.78 M |
22.69 M |
12.66 M |
39.23 M |
72.86 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
21.68 M |
22.14 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
35.06 M |
16.78 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
9.16 M |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
100.00 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
157.09 M |
58.68 M |
23.01 M |
175.00 M |
109.75 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
12.24 M |
13.11 M |
19.20 M |
20.35 M |
20.22 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
636.09 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
523.19 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
22.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
130.03 M |
50.02 M |
120.02 M |
20.03 M |
176.27 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 |
2.15 M |
2.58 M |
1.86 M |
1.10 M |
775,000.00 |
| Other Uses - Financing |
2.15 M |
2.58 M |
-103.14 M |
1.10 M |
775,000.00 |
| Net Cash Flow - Financing |
-93.64 M |
-147.24 M |
-203.95 M |
1.42 M |
-155.27 M |
| Effect of Exchange rate on Cash |
-23.37 M |
6.92 M |
855,000.00 |
1.46 M |
3.11 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |