| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
114.41 M |
97.46 M |
74.14 M |
66.72 M |
66.27 M |
| Depreciation & Depletion |
85.90 M |
81.99 M |
71.50 M |
63.73 M |
56.58 M |
| Amortization of Intangible Assets |
28.51 M |
15.47 M |
2.64 M |
3.00 M |
9.70 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
769.29 M |
22.75 M |
18.62 M |
24.70 M |
52.32 M |
| Funds from Operations |
17.11 M |
88.88 M |
174.76 M |
109.33 M |
52.54 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
95.05 M |
-28.98 M |
3.68 M |
-55.64 M |
3.82 M |
| Incline (Decline) in Receivables |
26.77 M |
12.41 M |
13.94 M |
-41.16 M |
11.85 M |
| Incline (Decline) in Inventories |
75.59 M |
-34.48 M |
1.91 M |
-39.77 M |
-16.30 M |
| Incline (Decline) in Accounts Payable |
-32.57 M |
7.27 M |
-7.18 M |
23.89 M |
10.15 M |
| Incline (Decline) in Income Taxes Payable |
4.12 M |
-8.71 M |
4.45 M |
472,000.00 |
247,000.00 |
| Incline (Decline) in Other Accruals |
-2.91 M |
-13.32 M |
8.61 M |
3.17 M |
3.54 M |
| Incline (Decline) in Other Assets or Liabilties |
24.05 M |
7.85 M |
-18.04 M |
-2.25 M |
-5.66 M |
| Net Cash Flow/Operating Activities |
112.16 M |
59.90 M |
178.44 M |
53.69 M |
56.36 M |
| Additions to Other Assets |
400,000.00 |
0.00 |
0.00 |
809,000.00 |
1.11 M |
| Net Assets from Acquisitions |
23.49 M |
285.56 M |
0.00 |
4.90 M |
10.07 M |
| Incline (Decline) in Inventories |
124.50 M |
472.66 M |
88.44 M |
124.40 M |
275.28 M |
| Decrease in Investments |
136.14 M |
443.10 M |
67.94 M |
189.89 M |
363.32 M |
| Disposal of Fixed Assets |
2.18 M |
204,000.00 |
33.16 M |
203,000.00 |
881,000.00 |
| Other Uses - Investing |
-9.47 M |
0.00 |
-23.10 M |
0.00 |
0.00 |
| Other Sources - Investing |
9.47 M |
0.00 |
23.10 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
47.06 M |
437.59 M |
70.82 M |
6.14 M |
38.86 M |
| Proceeds from Stock Options |
3.35 M |
6.03 M |
17.44 M |
7.98 M |
5.77 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-281,000.00 |
-210,000.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
98.66 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
13.50 M |
372.12 M |
25.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
37.49 M |
4.31 M |
2.85 M |
41,000.00 |
100.25 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 |
340,000.00 |
1.42 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
340,000.00 |
915,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-20.30 M |
275.82 M |
39.38 M |
7.94 M |
-94.48 M |
| Effect of Exchange rate on Cash |
-1.56 M |
2.69 M |
448,000.00 |
78,000.00 |
28,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |