| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
115.82 M |
86.57 M |
62.33 M |
53.44 M |
44.00 M |
| Depreciation & Depletion |
115.82 M |
84.09 M |
60.76 M |
52.68 M |
43.56 M |
| Amortization of Intangible Assets |
2.49 M |
1.56 M |
752,000.02 |
445,000.04 |
634,999.90 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
65.36 M |
-16.98 M |
19.04 M |
15.07 M |
3.97 M |
| Funds from Operations |
282.95 M |
214.54 M |
170.08 M |
102.10 M |
64.93 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
38.24 M |
-117.73 M |
-2.83 M |
11.84 M |
6.79 M |
| Incline (Decline) in Receivables |
-2.27 M |
-73.70 M |
-28.06 M |
12.45 M |
9.10 M |
| Incline (Decline) in Inventories |
-6.33 M |
-66.95 M |
-18.19 M |
-25.36 M |
-9.21 M |
| Incline (Decline) in Accounts Payable |
32.14 M |
17.00 M |
24.02 M |
11.03 M |
6.10 M |
| Incline (Decline) in Income Taxes Payable |
-2.57 M |
4.36 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-10.60 M |
10.69 M |
14.71 M |
2.82 M |
2.79 M |
| Incline (Decline) in Other Assets or Liabilties |
27.88 M |
-9.14 M |
4.69 M |
10.91 M |
-1.98 M |
| Net Cash Flow/Operating Activities |
321.19 M |
96.80 M |
167.25 M |
113.94 M |
71.72 M |
| Additions to Other Assets |
0.00 |
0.00 |
299,000.03 |
0.00 |
— |
| Net Assets from Acquisitions |
4.05 M |
24.85 M |
134.37 M |
24.96 M |
6.70 M |
| Incline (Decline) in Inventories |
0.00 |
172,000.01 |
1.50 M |
2.05 M |
1.76 M |
| Decrease in Investments |
0.00 |
0.00 |
538,000.02 |
675,000.07 |
4.20 M |
| Disposal of Fixed Assets |
6.45 M |
4.23 M |
882,999.87 |
5.94 M |
2.08 M |
| Other Uses - Investing |
-1.19 M |
-6.80 M |
-34.53 M |
31.82 M |
0.00 |
| Other Sources - Investing |
1.19 M |
6.80 M |
34.53 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
185.40 M |
203.04 M |
228.16 M |
125.16 M |
73.81 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
— |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
3.01 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
523.05 M |
154.69 M |
115.97 M |
1.64 M |
8.31 M |
| Incline or Decline in Short Term Borrowings |
-30.45 M |
-33.95 M |
— |
— |
— |
| Reduction in Long Term Debt |
308.92 M |
5.08 M |
21.41 M |
7.89 M |
4.74 M |
| Cash Dividends Paid Total |
0.00 |
5.42 M |
21.07 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
5.42 M |
21.07 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
106.00 M |
0.00 |
| Other Uses - Financing |
-14.44 M |
-18.81 M |
-72.13 M |
88.88 M |
-19.73 M |
| Net Cash Flow - Financing |
166.22 M |
91.43 M |
1.36 M |
82.62 M |
-16.16 M |
| Effect of Exchange rate on Cash |
-58.21 M |
7.95 M |
6.75 M |
-2.09 M |
1.77 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |