| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
90.73 M |
75.05 M |
54.93 M |
49.86 M |
37.62 M |
| Depreciation & Depletion |
89.03 M |
74.35 M |
54.93 M |
49.86 M |
37.62 M |
| Amortization of Intangible Assets |
1.70 M |
700,000.00 |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
222.16 M |
180.24 M |
144.78 M |
113.37 M |
96.11 M |
| Deferred Income Taxes |
222.16 M |
180.24 M |
144.78 M |
113.37 M |
96.11 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
218.19 M |
2.33 M |
-7.37 M |
15.29 M |
7.06 M |
| Funds from Operations |
227.93 M |
199.72 M |
159.06 M |
139.69 M |
131.71 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-68.12 M |
63.11 M |
37.16 M |
29.84 M |
-23.87 M |
| Incline (Decline) in Receivables |
3.09 M |
-10.98 M |
27.95 M |
16.00 M |
-3.47 M |
| Incline (Decline) in Inventories |
29.58 M |
-127.03 M |
-105.77 M |
-77.87 M |
-44.81 M |
| Incline (Decline) in Accounts Payable |
-56.71 M |
12.34 M |
24.44 M |
35.12 M |
-4.26 M |
| Incline (Decline) in Income Taxes Payable |
-63.09 M |
114.71 M |
20.42 M |
19.14 M |
0.00 |
| Incline (Decline) in Other Accruals |
-7.58 M |
26.22 M |
42.48 M |
-193,000.00 |
-4.71 M |
| Incline (Decline) in Other Assets or Liabilties |
26.59 M |
47.86 M |
27.63 M |
37.64 M |
33.38 M |
| Net Cash Flow/Operating Activities |
159.81 M |
262.83 M |
196.22 M |
169.53 M |
107.84 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
291.37 M |
0.00 |
0.00 |
351.55 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
57.94 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
1.92 M |
69.94 M |
| Disposal of Fixed Assets |
27.46 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-44.87 M |
-28.44 M |
-21.10 M |
-16.36 M |
-29.72 M |
| Other Sources - Investing |
44.87 M |
28.44 M |
24.81 M |
18.84 M |
35.69 M |
| Net Cash Flow - Investing |
144.19 M |
435.30 M |
169.19 M |
93.72 M |
414.77 M |
| Proceeds from Stock Options |
12.49 M |
34.77 M |
26.78 M |
11.09 M |
20.67 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
-6.24 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
386,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
248.59 M |
| Incline or Decline in Short Term Borrowings |
-9.93 M |
4.78 M |
8.83 M |
7.43 M |
2.78 M |
| Reduction in Long Term Debt |
6.79 M |
1.06 M |
184,000.00 |
76.65 M |
537,000.00 |
| 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 |
13.66 M |
48.20 M |
36.93 M |
0.00 |
0.00 |
| Other Uses - Financing |
13.66 M |
48.20 M |
36.93 M |
0.00 |
-33.12 M |
| Net Cash Flow - Financing |
9.05 M |
86.69 M |
72.35 M |
-58.13 M |
232.14 M |
| Effect of Exchange rate on Cash |
-135,000.00 |
134,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |