| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
91.18 M |
86.38 M |
82.59 M |
87.94 M |
46.31 M |
| Depreciation & Depletion |
60.87 M |
52.87 M |
44.95 M |
40.92 M |
29.51 M |
| Amortization of Intangible Assets |
30.31 M |
33.51 M |
37.64 M |
47.01 M |
16.80 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
730.14 M |
35.07 M |
200.37 M |
30.01 M |
25.37 M |
| Funds from Operations |
312.15 M |
269.22 M |
412.21 M |
224.51 M |
170.55 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-32.20 M |
19.21 M |
-58.62 M |
-7.72 M |
14.28 M |
| Incline (Decline) in Receivables |
-8.53 M |
-492,000.00 |
-18.96 M |
-14.32 M |
-7.26 M |
| Incline (Decline) in Inventories |
-9.67 M |
-12.99 M |
-6.48 M |
-5.92 M |
-6.36 M |
| Incline (Decline) in Accounts Payable |
8.18 M |
2.08 M |
-2.59 M |
2.25 M |
-2.32 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
7.96 M |
12.89 M |
-8.91 M |
-7.96 M |
-4.52 M |
| Incline (Decline) in Other Assets or Liabilties |
-30.14 M |
17.72 M |
-21.69 M |
18.22 M |
34.74 M |
| Net Cash Flow/Operating Activities |
279.95 M |
288.42 M |
353.59 M |
216.78 M |
184.83 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
69.15 M |
11.58 M |
30.86 M |
3.40 M |
571.99 M |
| Incline (Decline) in Inventories |
6.44 M |
299.41 M |
207.90 M |
15.58 M |
16.69 M |
| Decrease in Investments |
45.44 M |
334.55 M |
122.98 M |
405,000.00 |
32.62 M |
| Disposal of Fixed Assets |
0.00 |
2.67 M |
130,000.00 |
132,000.00 |
1.43 M |
| Other Uses - Investing |
-51,000.00 |
4.15 M |
0.00 |
-16.55 M |
0.00 |
| Other Sources - Investing |
51,000.00 |
0.00 |
0.00 |
16.55 M |
0.00 |
| Net Cash Flow - Investing |
227.18 M |
204.96 M |
297.40 M |
96.41 M |
599.97 M |
| Proceeds from Stock Options |
28.49 M |
53.98 M |
88.32 M |
27.12 M |
26.55 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-35,000.00 |
-8.77 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
115.06 M |
41.62 M |
249.96 M |
18.00 M |
0.00 |
| Long Term Borrowings |
102.00 M |
0.00 |
440.30 M |
133.70 M |
586.55 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
36.54 M |
64.54 M |
170.84 M |
337.30 M |
174.05 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 |
3.79 M |
7.15 M |
6.54 M |
639,000.00 |
0.00 |
| Other Uses - Financing |
3.79 M |
5.79 M |
-93.49 M |
-761,000.00 |
-2.11 M |
| Net Cash Flow - Financing |
-17.32 M |
-46.43 M |
5.57 M |
-195.24 M |
436.95 M |
| Effect of Exchange rate on Cash |
-17.31 M |
13.03 M |
-1.20 M |
-17.88 M |
3.43 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |