| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
82.18 M |
84.51 M |
61.65 M |
48.64 M |
15.65 M |
| Depreciation & Depletion |
65.41 M |
68.32 M |
47.34 M |
36.93 M |
13.60 M |
| Amortization of Intangible Assets |
16.77 M |
16.19 M |
14.30 M |
11.70 M |
2.05 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 |
17.67 M |
32.43 M |
26.22 M |
25.17 M |
2.22 M |
| Funds from Operations |
169.19 M |
101.80 M |
153.13 M |
168.20 M |
122.88 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-72.66 M |
32.18 M |
9.58 M |
15.65 M |
-21.68 M |
| Incline (Decline) in Receivables |
4.53 M |
-17.05 M |
5.64 M |
-2.88 M |
-15.44 M |
| Incline (Decline) in Inventories |
-15.54 M |
-27.68 M |
-49.37 M |
-13.60 M |
-15.13 M |
| Incline (Decline) in Accounts Payable |
-11.92 M |
13.76 M |
29.74 M |
10.55 M |
5.38 M |
| Incline (Decline) in Income Taxes Payable |
-12.69 M |
7.54 M |
4.72 M |
13.84 M |
-1.95 M |
| Incline (Decline) in Other Accruals |
8.60 M |
40.70 M |
1.50 M |
6.99 M |
-1.05 M |
| Incline (Decline) in Other Assets or Liabilties |
-45.64 M |
14.91 M |
17.35 M |
742,000.00 |
6.50 M |
| Net Cash Flow/Operating Activities |
96.53 M |
133.98 M |
162.72 M |
183.84 M |
101.20 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
3.87 M |
80.97 M |
67.95 M |
627.01 M |
63.94 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
1.78 M |
3.81 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
128.76 M |
264.59 M |
222.82 M |
742.32 M |
100.64 M |
| Proceeds from Stock Options |
6.25 M |
9.26 M |
3.02 M |
25.16 M |
13.77 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 |
894.22 M |
1.21 B |
801.36 M |
785.00 M |
29.00 M |
| Incline or Decline in Short Term Borrowings |
-3.50 M |
20.82 M |
-10.46 M |
31.43 M |
531,000.00 |
| Reduction in Long Term Debt |
864.82 M |
1.11 B |
753.92 M |
287.50 M |
50.03 M |
| Cash Dividends Paid Total |
2.70 M |
2.68 M |
2.67 M |
2.31 M |
1.94 M |
| Common Dividends (Cash) |
2.70 M |
2.68 M |
2.67 M |
2.31 M |
1.94 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.76 M |
176,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.76 M |
176,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
31.20 M |
125.15 M |
37.32 M |
551.79 M |
-8.67 M |
| Effect of Exchange rate on Cash |
-257,000.00 |
464,000.00 |
181,000.00 |
-1.85 M |
47,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |