| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
108.33 M |
95.89 M |
76.02 M |
64.34 M |
60.91 M |
| Depreciation & Depletion |
105.80 M |
93.40 M |
74.10 M |
63.40 M |
58.10 M |
| Amortization of Intangible Assets |
2.53 M |
2.49 M |
1.92 M |
941,000.00 |
428,000.00 |
| Deferred Income Taxes and Investment Tax credity |
20.88 M |
23.94 M |
23.88 M |
27.38 M |
35.05 M |
| Deferred Income Taxes |
20.88 M |
23.94 M |
23.88 M |
27.38 M |
35.05 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.30 M |
12.29 M |
3.04 M |
18.79 M |
28.73 M |
| Funds from Operations |
163.91 M |
134.30 M |
167.02 M |
140.94 M |
116.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.41 M |
6.34 M |
-12.76 M |
-7.36 M |
428,000.00 |
| Incline (Decline) in Receivables |
-25.02 M |
-23.86 M |
-6.58 M |
-18.54 M |
-11.15 M |
| Incline (Decline) in Inventories |
39.24 M |
-15.43 M |
-5.12 M |
-22.39 M |
-977,000.00 |
| Incline (Decline) in Accounts Payable |
-21.01 M |
48.88 M |
1.30 M |
10.47 M |
30.83 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
384,000.00 |
-3.25 M |
-2.35 M |
23.10 M |
-18.28 M |
| Net Cash Flow/Operating Activities |
157.50 M |
140.64 M |
154.26 M |
133.58 M |
115.59 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
14.70 M |
395.81 M |
126.79 M |
103.07 M |
185.61 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
2.48 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
7.46 M |
6.03 M |
4.33 M |
10.22 M |
107.56 M |
| Other Uses - Investing |
-1.22 M |
-7.45 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
1.22 M |
7.45 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
115.51 M |
528.72 M |
219.28 M |
166.24 M |
129.96 M |
| Proceeds from Stock Options |
417,000.00 |
5.11 M |
29.60 M |
3.88 M |
4.90 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-3.36 M |
0.00 |
32.85 M |
4.90 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
21.72 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
112.20 M |
665.27 M |
397.93 M |
14.10 M |
675.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
8.57 M |
308.04 M |
309.07 M |
14.75 M |
618.79 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 |
7,000.00 |
1.93 M |
5.83 M |
0.00 |
173,000.00 |
| Other Uses - Financing |
-349,000.00 |
1.93 M |
-44.51 M |
0.00 |
-11.59 M |
| Net Cash Flow - Financing |
103.69 M |
339.20 M |
73.94 M |
36.08 M |
49.52 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |