| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
106.04 M |
96.38 M |
62.93 M |
59.55 M |
39.23 M |
| Depreciation & Depletion |
14.39 M |
17.38 M |
62.93 M |
16.19 M |
13.89 M |
| Amortization of Intangible Assets |
91.65 M |
78.99 M |
43.36 M |
25.34 M |
— |
| Deferred Income Taxes and Investment Tax credity |
80.00 M |
90.00 M |
100.59 M |
100.00 M |
— |
| Deferred Income Taxes |
80.00 M |
90.00 M |
100.59 M |
100.00 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
14.75 M |
36.47 M |
19.85 M |
48.20 M |
33.28 M |
| Funds from Operations |
126.67 M |
116.63 M |
71.20 M |
71.49 M |
53.22 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
— |
— |
— |
| Funds from/for Other Operating Activities |
-31.98 M |
-37.46 M |
25.52 M |
120.72 M |
12.50 M |
| Incline (Decline) in Receivables |
-414,000.00 |
-9.85 M |
-6.85 M |
8.74 M |
147,000.00 |
| Incline (Decline) in Inventories |
-2.09 M |
-7.13 M |
-529,000.00 |
9.02 M |
8.04 M |
| Incline (Decline) in Accounts Payable |
-7.29 M |
14.19 M |
-2.25 M |
-2.51 M |
-4.05 M |
| Incline (Decline) in Income Taxes Payable |
-1.05 M |
-6.06 M |
8.23 M |
-1.23 M |
-1.45 M |
| Incline (Decline) in Other Accruals |
-13.88 M |
-24.20 M |
-6.33 M |
20.22 M |
6.29 M |
| Incline (Decline) in Other Assets or Liabilties |
-7.25 M |
-4.40 M |
33.25 M |
86.48 M |
3.52 M |
| Net Cash Flow/Operating Activities |
94.68 M |
79.18 M |
96.71 M |
192.21 M |
65.71 M |
| Additions to Other Assets |
544,000.00 |
260,000.00 |
1.53 M |
984,000.00 |
505,000.00 |
| Net Assets from Acquisitions |
0.00 |
10.47 M |
0.00 |
582.00 M |
365.31 M |
| Incline (Decline) in Inventories |
330,000.00 |
504,000.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
154,000.00 |
577,000.00 |
15.45 M |
932,000.00 |
77,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-717,000.00 |
682,000.00 |
-1,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
717,000.00 |
0.00 |
1,000.00 |
| Net Cash Flow - Investing |
36.79 M |
37.53 M |
6.32 M |
597.41 M |
379.02 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.02 M |
1.39 M |
160,000.00 |
122.39 M |
51.38 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
529.75 M |
0.00 |
847.36 M |
419.92 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
10.12 M |
559.29 M |
78.65 M |
509.27 M |
157.92 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 |
559,000.00 |
4.16 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
559,000.00 |
-1.44 M |
0.00 |
-26.26 M |
-14.34 M |
| Net Cash Flow - Financing |
-8.54 M |
-29.59 M |
-78.49 M |
434.22 M |
299.04 M |
| Effect of Exchange rate on Cash |
468,000.00 |
7.23 M |
2.72 M |
-1.96 M |
2.09 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |