| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
57.23 M |
46.85 M |
65.62 M |
41.86 M |
26.85 M |
| Depreciation & Depletion |
54.33 M |
44.25 M |
59.72 M |
38.86 M |
25.15 M |
| Amortization of Intangible Assets |
2.90 M |
2.60 M |
5.90 M |
3.00 M |
1.70 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
275.38 M |
262.40 M |
27.13 M |
8.16 M |
9.09 M |
| Funds from Operations |
95.90 M |
115.13 M |
193.68 M |
160.81 M |
120.12 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-23.74 M |
9.12 M |
-201.98 M |
-162.22 M |
10.48 M |
| Incline (Decline) in Receivables |
-23.62 M |
-70.25 M |
-122.79 M |
-219.91 M |
-34.87 M |
| Incline (Decline) in Inventories |
-32.79 M |
-19.56 M |
-20.89 M |
27.34 M |
-13.14 M |
| Incline (Decline) in Accounts Payable |
36.96 M |
21.65 M |
830,000.00 |
22.53 M |
22.01 M |
| Incline (Decline) in Income Taxes Payable |
13.69 M |
36.66 M |
-21.37 M |
8.27 M |
13.13 M |
| Incline (Decline) in Other Accruals |
-14.87 M |
43.06 M |
-28.45 M |
7.55 M |
21.95 M |
| Incline (Decline) in Other Assets or Liabilties |
-3.11 M |
-2.44 M |
-9.30 M |
-8.01 M |
1.39 M |
| Net Cash Flow/Operating Activities |
72.16 M |
124.25 M |
-8.30 M |
-1.41 M |
130.60 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
31.13 M |
41.26 M |
40.53 M |
251.86 M |
70.62 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
2.80 M |
5.75 M |
5.12 M |
0.00 |
0.00 |
| Other Uses - Investing |
-57.34 M |
40.96 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
103.81 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
64.74 M |
160.49 M |
133.35 M |
322.72 M |
123.08 M |
| Proceeds from Stock Options |
11.60 M |
14.25 M |
11.21 M |
8.19 M |
9.72 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
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 |
240.39 M |
209.31 M |
158.01 M |
630.46 M |
5.59 M |
| Incline or Decline in Short Term Borrowings |
138.62 M |
54.60 M |
86.97 M |
26.18 M |
19.54 M |
| Reduction in Long Term Debt |
198.79 M |
101.61 M |
150.21 M |
316.95 M |
14.48 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 |
-224.79 M |
-96.74 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-32.98 M |
79.82 M |
105.99 M |
347.87 M |
20.37 M |
| Effect of Exchange rate on Cash |
4.25 M |
-6.06 M |
-3.11 M |
-3.33 M |
-557,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |