| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
107.21 M |
93.79 M |
87.66 M |
86.10 M |
89.97 M |
| Depreciation & Depletion |
106.60 M |
93.30 M |
83.96 M |
81.80 M |
87.67 M |
| Amortization of Intangible Assets |
613,000.00 |
494,000.00 |
3.70 M |
4.30 M |
2.30 M |
| Deferred Income Taxes and Investment Tax credity |
186.06 M |
137.84 M |
148.57 M |
95.85 M |
92.40 M |
| Deferred Income Taxes |
186.06 M |
137.84 M |
148.57 M |
95.85 M |
92.40 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
110.94 M |
214.89 M |
97.33 M |
37.07 M |
59.51 M |
| Funds from Operations |
297.87 M |
414.59 M |
242.43 M |
170.25 M |
165.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-163.59 M |
-197.59 M |
-123.98 M |
23.16 M |
55.24 M |
| Incline (Decline) in Receivables |
-7.83 M |
-7.74 M |
-4.50 M |
-2.64 M |
-3.66 M |
| Incline (Decline) in Inventories |
761,000.00 |
-1.64 M |
-5.17 M |
-4.81 M |
-5.07 M |
| Incline (Decline) in Accounts Payable |
-19.57 M |
5.95 M |
30.69 M |
26.21 M |
26.44 M |
| Incline (Decline) in Income Taxes Payable |
-27.30 M |
20.03 M |
19.92 M |
4.54 M |
21.96 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-109.65 M |
-214.18 M |
-164.93 M |
-141,000.00 |
15.58 M |
| Net Cash Flow/Operating Activities |
134.28 M |
217.00 M |
118.44 M |
193.40 M |
220.34 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
38.17 M |
0.00 |
8.39 M |
0.00 |
9.75 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
4.10 M |
31.54 M |
110.42 M |
| Other Uses - Investing |
-36,000.00 |
-2.76 M |
8.62 M |
4.63 M |
-6.59 M |
| Other Sources - Investing |
36,000.00 |
2.76 M |
0.00 |
522,000.00 |
6.59 M |
| Net Cash Flow - Investing |
144.62 M |
148.14 M |
132.15 M |
191.72 M |
44.88 M |
| Proceeds from Stock Options |
0.00 |
1.99 M |
11.50 M |
46.65 M |
21.94 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-695,000.00 |
-1.29 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
22.37 M |
99.62 M |
15.01 M |
10.84 M |
0.00 |
| Long Term Borrowings |
76.29 M |
214.16 M |
139.63 M |
63.66 M |
176.42 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
141.04 M |
252.13 M |
76.78 M |
54.44 M |
279.99 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 |
4.42 M |
1.89 M |
6.92 M |
14.32 M |
0.00 |
| Other Uses - Financing |
4.42 M |
-1.05 M |
-5.32 M |
8.50 M |
-3.58 M |
| Net Cash Flow - Financing |
-82.70 M |
-137.34 M |
52.73 M |
53.53 M |
-85.21 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |