| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
87.10 M |
96.10 M |
62.90 M |
54.70 M |
40.40 M |
| Depreciation & Depletion |
68.40 M |
71.90 M |
62.90 M |
54.70 M |
40.40 M |
| Amortization of Intangible Assets |
18.70 M |
24.20 M |
5.20 M |
3.50 M |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
4.70 M |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
4.70 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
38.40 M |
29.50 M |
27.40 M |
15.40 M |
10.50 M |
| Funds from Operations |
224.30 M |
186.10 M |
138.60 M |
99.60 M |
77.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-45.10 M |
100,000.00 |
-19.70 M |
-5.20 M |
-81.10 M |
| Incline (Decline) in Receivables |
-53.50 M |
-32.60 M |
-24.00 M |
-23.40 M |
-51.90 M |
| Incline (Decline) in Inventories |
4.80 M |
11.80 M |
7.60 M |
32.70 M |
-36.60 M |
| Incline (Decline) in Accounts Payable |
0.00 |
0.00 |
8.20 M |
8.80 M |
24.40 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
300,000.00 |
5.50 M |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
3.60 M |
20.90 M |
-11.50 M |
-23.30 M |
-17.30 M |
| Net Cash Flow/Operating Activities |
179.20 M |
186.20 M |
118.90 M |
94.40 M |
-3.60 M |
| Additions to Other Assets |
13.50 M |
19.50 M |
27.90 M |
7.20 M |
13.70 M |
| Net Assets from Acquisitions |
0.00 |
200,000.00 |
20.90 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
600,000.00 |
0.00 |
6.10 M |
49.60 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 |
113.80 M |
117.80 M |
158.80 M |
85.40 M |
36.10 M |
| Proceeds from Stock Options |
7.90 M |
21.00 M |
26.70 M |
4.20 M |
15.40 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
40.50 M |
35.00 M |
0.00 |
10.00 M |
0.00 |
| Long Term Borrowings |
50.00 M |
0.00 |
15.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
50.00 M |
0.00 |
15.00 M |
0.00 |
0.00 |
| 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 |
2.80 M |
8.80 M |
8.90 M |
1.20 M |
0.00 |
| Other Uses - Financing |
2.80 M |
8.80 M |
8.90 M |
1.20 M |
0.00 |
| Net Cash Flow - Financing |
-29.80 M |
-5.20 M |
35.60 M |
-4.60 M |
15.40 M |
| Effect of Exchange rate on Cash |
-700,000.00 |
400,000.00 |
2.40 M |
-500,000.00 |
-400,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |