| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
36.38 M |
27.44 M |
23.90 M |
21.98 M |
17.13 M |
| Depreciation & Depletion |
34.58 M |
26.24 M |
23.20 M |
21.68 M |
16.83 M |
| Amortization of Intangible Assets |
1.80 M |
1.20 M |
700,000.00 |
300,000.00 |
300,000.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
883.04 M |
2.23 M |
19.64 M |
-997,000.00 |
12.89 M |
| Funds from Operations |
92.35 M |
168.53 M |
152.68 M |
153.51 M |
124.66 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
28.29 M |
-134.48 M |
-214.54 M |
-67.75 M |
139.44 M |
| Incline (Decline) in Receivables |
101.13 M |
18.75 M |
1.47 M |
-40.08 M |
-50.88 M |
| Incline (Decline) in Inventories |
5.20 M |
-17.00 M |
-20.05 M |
36.12 M |
28.06 M |
| Incline (Decline) in Accounts Payable |
-87.95 M |
-118.14 M |
-211.04 M |
-5.66 M |
92.21 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
9.91 M |
-18.09 M |
15.08 M |
-58.12 M |
70.06 M |
| Net Cash Flow/Operating Activities |
120.64 M |
34.05 M |
-61.86 M |
85.76 M |
264.10 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
22.94 M |
212.47 M |
110.37 M |
138.76 M |
268.67 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
600,000.00 |
0.00 |
600,000.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
44.10 M |
94.25 M |
91.66 M |
88.01 M |
123.09 M |
| Other Uses - Investing |
0.00 |
-900,000.00 |
0.00 |
-500,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
900,000.00 |
0.00 |
500,000.00 |
0.00 |
| Net Cash Flow - Investing |
115.34 M |
195.62 M |
117.96 M |
131.89 M |
251.18 M |
| Proceeds from Stock Options |
5.15 M |
13.44 M |
19.24 M |
9.23 M |
15.78 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
28.65 M |
48.86 M |
15.06 M |
5.58 M |
20.92 M |
| Long Term Borrowings |
947.75 M |
1.23 B |
1.16 B |
188.22 M |
164,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
898.51 M |
1.01 B |
963.31 M |
108.98 M |
62.68 M |
| Cash Dividends Paid Total |
19.11 M |
20.93 M |
20.41 M |
20.08 M |
17.36 M |
| Common Dividends (Cash) |
19.11 M |
20.93 M |
20.41 M |
20.08 M |
17.36 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
2.73 M |
5.06 M |
6.16 M |
0.00 |
0.00 |
| Other Uses - Financing |
-21.48 M |
5.06 M |
3.38 M |
-19.10 M |
0.00 |
| Net Cash Flow - Financing |
-14.84 M |
165.38 M |
184.95 M |
43.71 M |
-85.01 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |