| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
91.30 M |
82.35 M |
72.59 M |
50.67 M |
38.83 M |
| Depreciation & Depletion |
81.50 M |
76.85 M |
67.01 M |
50.67 M |
38.83 M |
| Amortization of Intangible Assets |
9.80 M |
5.50 M |
5.58 M |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
16.32 M |
12.44 M |
19.50 M |
6.64 M |
1.43 M |
| Funds from Operations |
526.77 M |
447.99 M |
345.24 M |
265.45 M |
204.91 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-45.25 M |
-60.09 M |
-55.64 M |
-35.82 M |
3.34 M |
| Incline (Decline) in Receivables |
1.42 M |
-87.01 M |
-60.60 M |
-45.15 M |
-26.02 M |
| Incline (Decline) in Inventories |
-47.57 M |
-22.72 M |
-81.88 M |
-20.64 M |
-14.51 M |
| Incline (Decline) in Accounts Payable |
2.70 M |
43.65 M |
46.38 M |
25.83 M |
3.24 M |
| Incline (Decline) in Income Taxes Payable |
13.62 M |
5.47 M |
17.92 M |
23,000.00 |
28.48 M |
| Incline (Decline) in Other Accruals |
2.70 M |
22.23 M |
39.51 M |
-6.88 M |
2.06 M |
| Incline (Decline) in Other Assets or Liabilties |
-18.12 M |
-21.70 M |
-16.98 M |
10.99 M |
10.08 M |
| Net Cash Flow/Operating Activities |
481.52 M |
387.90 M |
289.60 M |
229.62 M |
208.25 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
135.81 M |
179.30 M |
22.47 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
2.94 M |
1.36 M |
0.00 |
512.31 M |
41.66 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
940,000.00 |
5.35 M |
5.92 M |
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 |
246.08 M |
279.08 M |
98.97 M |
569.43 M |
86.00 M |
| Proceeds from Stock Options |
27.08 M |
34.55 M |
21.88 M |
36.45 M |
30.34 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
293.62 M |
93.59 M |
72.66 M |
8.70 M |
45.64 M |
| Long Term Borrowings |
61.91 M |
41.62 M |
0.00 |
744.13 M |
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 |
102.56 M |
413.00 M |
100.30 M |
738.78 M |
| Cash Dividends Paid Total |
10.62 M |
10.71 M |
10.72 M |
8.03 M |
0.00 |
| Common Dividends (Cash) |
10.62 M |
10.71 M |
10.72 M |
8.03 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
21.31 M |
23.69 M |
10.04 M |
0.00 |
0.00 |
| Other Uses - Financing |
21.31 M |
23.69 M |
8.90 M |
-2.54 M |
0.00 |
| Net Cash Flow - Financing |
-193.94 M |
-4.44 M |
-155.16 M |
348.30 M |
-115.61 M |
| Effect of Exchange rate on Cash |
-10.15 M |
5.13 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |