| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
56.00 M |
51.36 M |
40.56 M |
31.41 M |
20.88 M |
| Depreciation & Depletion |
56.00 M |
48.00 M |
39.00 M |
29.00 M |
20.40 M |
| Amortization of Intangible Assets |
3.36 M |
1.56 M |
2.41 M |
481,000.00 |
703,000.00 |
| 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 |
62.76 M |
7.75 M |
-41.18 M |
-39.55 M |
-54.20 M |
| Funds from Operations |
105.46 M |
365.39 M |
187.78 M |
126.69 M |
132.43 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-223.63 M |
-8.46 M |
-21.47 M |
-58.93 M |
4.91 M |
| Incline (Decline) in Receivables |
-130.70 M |
-42.88 M |
-840,000.00 |
-7.88 M |
-4.46 M |
| Incline (Decline) in Inventories |
-215.81 M |
15.37 M |
-60.97 M |
-26.02 M |
-19.02 M |
| Incline (Decline) in Accounts Payable |
54.11 M |
17.43 M |
12.47 M |
1.31 M |
10.34 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
76.77 M |
12.34 M |
10.10 M |
-3.06 M |
17.43 M |
| Incline (Decline) in Other Assets or Liabilties |
-8.00 M |
-10.72 M |
17.77 M |
-23.28 M |
624,000.00 |
| Net Cash Flow/Operating Activities |
287.58 M |
141.76 M |
179.32 M |
105.22 M |
73.50 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
46.89 M |
44.63 M |
102.54 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
1.31 M |
22.33 M |
23.86 M |
| Decrease in Investments |
3.09 M |
1.98 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
917,000.00 |
282,000.00 |
2.98 M |
787,000.00 |
1.65 M |
| Other Uses - Investing |
822,000.00 |
-5.82 M |
10.34 M |
-70.14 M |
2.06 M |
| Other Sources - Investing |
0.00 |
7.72 M |
0.00 |
72.83 M |
953,000.00 |
| Net Cash Flow - Investing |
150.48 M |
127.96 M |
117.41 M |
197.79 M |
-349,000.00 |
| Proceeds from Stock Options |
523,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
1.11 M |
3.56 M |
1.66 M |
6.73 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
44.86 M |
110.15 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.91 B |
1.32 B |
673.08 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 |
1.87 B |
1.28 B |
578.12 M |
60.23 M |
19.24 M |
| Cash Dividends Paid Total |
2.39 M |
1.43 M |
2.03 M |
2.08 M |
2.06 M |
| Common Dividends (Cash) |
2.39 M |
1.43 M |
2.03 M |
2.08 M |
2.06 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.01 M |
1.08 M |
4.08 M |
0.00 |
0.00 |
| Other Uses - Financing |
-5.93 M |
-2.86 M |
400,000.00 |
-3.88 M |
-2.60 M |
| Net Cash Flow - Financing |
-110.89 M |
-12.05 M |
-74.15 M |
96.85 M |
-64.51 M |
| Effect of Exchange rate on Cash |
-224,000.00 |
-124,000.00 |
301,000.00 |
437,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |