| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
34.13 M |
30.16 M |
14.63 M |
10.70 M |
10.00 M |
| Depreciation & Depletion |
23.30 M |
17.80 M |
14.20 M |
10.60 M |
10.00 M |
| Amortization of Intangible Assets |
10.83 M |
12.36 M |
434,000.00 |
102,000.00 |
31.86 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
263.59 M |
117.48 M |
201.77 M |
187.66 M |
69.25 M |
| Funds from Operations |
667.15 M |
189.33 M |
228.20 M |
337.58 M |
203.98 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-93.65 M |
-162.17 M |
-142.20 M |
-122.27 M |
-136.57 M |
| Incline (Decline) in Receivables |
-52.42 M |
-108.80 M |
80.40 M |
-46.53 M |
-42.50 M |
| Incline (Decline) in Inventories |
-55.64 M |
-26.12 M |
-13.46 M |
-21.59 M |
-6.85 M |
| Incline (Decline) in Accounts Payable |
-6.50 M |
41.12 M |
-19.98 M |
35.41 M |
23.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
201.49 M |
90.49 M |
6.81 M |
35.83 M |
10.20 M |
| Incline (Decline) in Other Assets or Liabilties |
-180.58 M |
-158.84 M |
-195.96 M |
-125.40 M |
-120.43 M |
| Net Cash Flow/Operating Activities |
573.50 M |
27.16 M |
86.01 M |
215.31 M |
67.40 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
68.80 M |
30.54 M |
6.89 M |
21.38 M |
3.48 M |
| Incline (Decline) in Inventories |
556.64 M |
479.53 M |
242.57 M |
868.72 M |
195.59 M |
| Decrease in Investments |
984.94 M |
492.77 M |
201.57 M |
761.15 M |
195.87 M |
| Disposal of Fixed Assets |
243,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
4.05 M |
0.00 |
7.50 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-326.29 M |
35.24 M |
85.80 M |
143.90 M |
170.16 M |
| Proceeds from Stock Options |
48.01 M |
18.96 M |
45.09 M |
0.00 |
120.39 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
72.65 M |
72.62 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
72.62 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
2.82 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 |
57.15 M |
9.01 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
57.15 M |
9.01 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
105.16 M |
27.97 M |
45.09 M |
72.65 M |
117.57 M |
| Effect of Exchange rate on Cash |
6.89 M |
10.19 M |
-4.58 M |
4.42 M |
11.20 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |