| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
57.74 M |
99.90 M |
85.20 M |
43.42 M |
42.46 M |
| Depreciation & Depletion |
15.45 M |
25.18 M |
29.42 M |
20.76 M |
22.20 M |
| Amortization of Intangible Assets |
42.29 M |
74.71 M |
55.78 M |
22.66 M |
20.27 M |
| Deferred Income Taxes and Investment Tax credity |
32.08 M |
31.15 M |
27.63 M |
0.00 |
0.00 |
| Deferred Income Taxes |
32.08 M |
31.15 M |
27.63 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
370.28 M |
12.44 M |
21.11 M |
901,000.00 |
1.42 M |
| Funds from Operations |
69.44 M |
51.85 M |
43.22 M |
2.81 M |
40.39 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
18.65 M |
-26.11 M |
20.59 M |
613,000.00 |
-14.13 M |
| Incline (Decline) in Receivables |
75.15 M |
-32.91 M |
47.67 M |
14.61 M |
18.29 M |
| Incline (Decline) in Inventories |
8.25 M |
8.13 M |
26.43 M |
-21.87 M |
1.15 M |
| Incline (Decline) in Accounts Payable |
-52.78 M |
13.98 M |
-4.91 M |
-14.14 M |
-1.52 M |
| Incline (Decline) in Income Taxes Payable |
1.24 M |
-234,000.00 |
1.30 M |
-1.37 M |
-9.26 M |
| Incline (Decline) in Other Accruals |
-12.93 M |
-19.33 M |
-28.96 M |
-5.32 M |
-5.04 M |
| Incline (Decline) in Other Assets or Liabilties |
-273,000.00 |
4.26 M |
-20.94 M |
28.71 M |
-17.75 M |
| Net Cash Flow/Operating Activities |
88.09 M |
25.74 M |
63.81 M |
3.42 M |
26.26 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
545.38 M |
20.04 M |
35.83 M |
| Incline (Decline) in Inventories |
0.00 |
65.00 M |
714.76 M |
1.75 B |
2.96 B |
| Decrease in Investments |
1.04 M |
105.44 M |
781.83 M |
1.67 B |
2.99 B |
| Disposal of Fixed Assets |
0.00 |
2.18 M |
6.00 M |
0.00 |
5.14 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
4.38 M |
-21.51 M |
489.50 M |
115.04 M |
19.55 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
10.30 M |
11.27 M |
5.86 M |
| Other Proceeds from Sale/Issues of Stock |
1.96 M |
17.02 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 |
0.00 |
441.95 M |
486.68 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-1.49 M |
-2.05 M |
| Reduction in Long Term Debt |
92.00 M |
472.50 M |
134.00 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-90.04 M |
-13.53 M |
362.98 M |
9.78 M |
3.82 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |