| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
68.00 M |
57.40 M |
57.10 M |
50.70 M |
50.90 M |
| Depreciation & Depletion |
64.70 M |
55.30 M |
55.00 M |
48.00 M |
47.30 M |
| Amortization of Intangible Assets |
3.30 M |
2.10 M |
2.10 M |
2.70 M |
3.60 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
184.30 M |
25.90 M |
-11.70 M |
-1.40 M |
13.60 M |
| Funds from Operations |
68.80 M |
37.60 M |
155.40 M |
98.20 M |
88.70 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
3.70 M |
29.60 M |
-43.70 M |
-34.50 M |
-110.60 M |
| Incline (Decline) in Receivables |
60.80 M |
-8.90 M |
15.10 M |
-15.70 M |
-92.40 M |
| Incline (Decline) in Inventories |
33.60 M |
26.70 M |
-39.60 M |
9.30 M |
1.50 M |
| Incline (Decline) in Accounts Payable |
-94.70 M |
17.80 M |
-17.20 M |
13.00 M |
22.20 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-10.20 M |
-6.00 M |
-1.90 M |
-42.90 M |
-41.90 M |
| Incline (Decline) in Other Assets or Liabilties |
14.20 M |
0.00 |
-100,000.00 |
1.80 M |
0.00 |
| Net Cash Flow/Operating Activities |
72.50 M |
67.20 M |
111.70 M |
63.70 M |
-21.90 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
150.20 M |
11.20 M |
1.50 M |
2.70 M |
6.70 M |
| Incline (Decline) in Inventories |
1.10 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
260.50 M |
0.00 |
0.00 |
8.30 M |
| Disposal of Fixed Assets |
300,000.00 |
9.40 M |
8.70 M |
12.30 M |
32.20 M |
| Other Uses - Investing |
0.00 |
0.00 |
-17.10 M |
1.70 M |
-96.90 M |
| Other Sources - Investing |
0.00 |
0.00 |
17.30 M |
0.00 |
101.50 M |
| Net Cash Flow - Investing |
193.50 M |
-215.30 M |
16.80 M |
24.20 M |
-106.80 M |
| Proceeds from Stock Options |
1.10 M |
1.20 M |
3.10 M |
500,000.00 |
300,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
8.90 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
77.80 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
43.30 M |
-200,000.00 |
-2.10 M |
4.80 M |
1.20 M |
| Reduction in Long Term Debt |
25.30 M |
264.10 M |
60.00 M |
49.00 M |
94.90 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
-12.80 M |
-4.40 M |
0.00 |
-700,000.00 |
| Net Cash Flow - Financing |
88.00 M |
-275.90 M |
-63.40 M |
-43.70 M |
-94.10 M |
| Effect of Exchange rate on Cash |
-2.10 M |
6.60 M |
1.90 M |
-1.60 M |
-900,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |