| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
170.47 M |
152.82 M |
125.25 M |
114.06 M |
90.80 M |
| Depreciation & Depletion |
96.74 M |
80.02 M |
61.38 M |
114.06 M |
90.80 M |
| Amortization of Intangible Assets |
73.73 M |
72.80 M |
63.87 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
15.55 M |
21.78 M |
14.56 M |
14.53 M |
5.70 M |
| Deferred Income Taxes |
15.55 M |
21.78 M |
14.56 M |
14.53 M |
5.70 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
15.52 M |
15.70 M |
20.57 M |
36.67 M |
6.17 M |
| Funds from Operations |
372.12 M |
291.14 M |
258.22 M |
230.10 M |
161.91 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-90.32 M |
-16.58 M |
-25.50 M |
-1.24 M |
6.39 M |
| Incline (Decline) in Receivables |
-108.07 M |
-22.80 M |
-38.92 M |
-22.50 M |
-24.75 M |
| Incline (Decline) in Inventories |
-2.54 M |
5.44 M |
-8.40 M |
-2.08 M |
3.92 M |
| Incline (Decline) in Accounts Payable |
2.32 M |
1.77 M |
14.46 M |
14.38 M |
9.47 M |
| Incline (Decline) in Income Taxes Payable |
21.99 M |
-4.74 M |
8.90 M |
13.59 M |
15.92 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-4.02 M |
3.76 M |
-1.55 M |
-4.63 M |
1.82 M |
| Net Cash Flow/Operating Activities |
281.80 M |
274.56 M |
232.72 M |
228.86 M |
168.30 M |
| Additions to Other Assets |
74.30 M |
69.60 M |
61.48 M |
62.52 M |
58.91 M |
| Net Assets from Acquisitions |
5.72 M |
24.06 M |
13.73 M |
119.68 M |
1.96 M |
| Incline (Decline) in Inventories |
488.76 M |
495.51 M |
161.23 M |
0.00 |
0.00 |
| Decrease in Investments |
506.27 M |
482.23 M |
29.12 M |
51,000.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
12.00 M |
| Other Uses - Investing |
0.00 |
0.00 |
-20,000.00 |
0.00 |
-1.98 M |
| Other Sources - Investing |
0.00 |
0.00 |
20,000.00 |
0.00 |
1.98 M |
| Net Cash Flow - Investing |
170.61 M |
287.67 M |
177.54 M |
443.97 M |
103.38 M |
| Proceeds from Stock Options |
15.36 M |
29.08 M |
22.71 M |
51.74 M |
25.72 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
-832,000.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
28.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
44.50 M |
40.00 M |
0.00 |
181.83 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 |
59.82 M |
62.36 M |
30.78 M |
91.85 M |
24.88 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 |
16.30 M |
30.36 M |
7.20 M |
0.00 |
0.00 |
| Other Uses - Financing |
16.30 M |
30.36 M |
7.20 M |
0.00 |
-752,000.00 |
| Net Cash Flow - Financing |
-11.65 M |
37.08 M |
-865,000.00 |
140.89 M |
86,000.00 |
| Effect of Exchange rate on Cash |
-11.96 M |
-3.61 M |
-4.82 M |
-2.52 M |
2.94 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |