| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
123.71 M |
85.20 M |
63.58 M |
50.36 M |
33.58 M |
| Depreciation & Depletion |
52.95 M |
38.21 M |
27.45 M |
21.97 M |
21.25 M |
| Amortization of Intangible Assets |
70.75 M |
46.98 M |
36.14 M |
28.39 M |
12.33 M |
| Deferred Income Taxes and Investment Tax credity |
44.78 M |
35.38 M |
23.52 M |
19.80 M |
14.27 M |
| Deferred Income Taxes |
44.78 M |
35.38 M |
23.52 M |
19.80 M |
14.27 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
123.54 M |
84.74 M |
61.93 M |
56.09 M |
60.06 M |
| Funds from Operations |
419.89 M |
446.68 M |
315.78 M |
262.83 M |
235.07 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
42.22 M |
-22.56 M |
12.94 M |
30.32 M |
30.21 M |
| Incline (Decline) in Receivables |
-10.98 M |
-22.80 M |
-68.27 M |
-28.42 M |
-25.31 M |
| Incline (Decline) in Inventories |
-2.27 M |
-6.32 M |
-5.87 M |
-1.71 M |
-80,000.00 |
| Incline (Decline) in Accounts Payable |
-6.81 M |
9.50 M |
9.55 M |
12.05 M |
-1.47 M |
| Incline (Decline) in Income Taxes Payable |
-11.89 M |
10.56 M |
-868,000.00 |
-3.30 M |
-12.51 M |
| Incline (Decline) in Other Accruals |
-15.34 M |
16.23 M |
10.66 M |
-5.33 M |
6.53 M |
| Incline (Decline) in Other Assets or Liabilties |
77.61 M |
-7.28 M |
56.30 M |
54.60 M |
53.84 M |
| Net Cash Flow/Operating Activities |
462.11 M |
424.12 M |
328.72 M |
293.14 M |
265.28 M |
| Additions to Other Assets |
40.42 M |
3.25 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
28.02 M |
148.06 M |
61.46 M |
168.35 M |
140.79 M |
| Incline (Decline) in Inventories |
591.92 M |
639.41 M |
709.56 M |
183.24 M |
192.74 M |
| Decrease in Investments |
682.78 M |
459.04 M |
385.82 M |
538.23 M |
414.06 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 |
16.78 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
158.62 M |
417.60 M |
437.26 M |
-160.26 M |
-39.33 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
44.37 M |
118.40 M |
230.66 M |
101.59 M |
63.46 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
256.46 M |
259.97 M |
274.16 M |
174.35 M |
121.90 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
175.00 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 |
407,000.00 |
8.00 M |
34.85 M |
144.00 M |
355.66 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 |
5.56 M |
17.75 M |
51.92 M |
0.00 |
0.00 |
| Other Uses - Financing |
5.56 M |
17.75 M |
51.92 M |
-1.10 M |
0.00 |
| Net Cash Flow - Financing |
-206.93 M |
-131.82 M |
-26.44 M |
-42.86 M |
-414.10 M |
| Effect of Exchange rate on Cash |
5.82 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |