| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
107.25 M |
100.18 M |
84.05 M |
36.56 M |
28.00 M |
| Depreciation & Depletion |
48.79 M |
43.34 M |
34.49 M |
36.56 M |
28.00 M |
| Amortization of Intangible Assets |
58.47 M |
56.85 M |
49.56 M |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
268.17 M |
-19.58 M |
-37.37 M |
-3.03 M |
3.48 M |
| Funds from Operations |
231.53 M |
212.44 M |
321.92 M |
78.55 M |
34.56 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-117.58 M |
-92.15 M |
-65.95 M |
-52.34 M |
22.27 M |
| Incline (Decline) in Receivables |
-171.00 M |
-14.15 M |
-77.01 M |
-66.63 M |
4.95 M |
| Incline (Decline) in Inventories |
-55.08 M |
-88.43 M |
-17.37 M |
-37.23 M |
-11.26 M |
| Incline (Decline) in Accounts Payable |
-3.01 M |
9.94 M |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
108.50 M |
10.43 M |
28.42 M |
51.52 M |
28.58 M |
| Net Cash Flow/Operating Activities |
113.96 M |
120.29 M |
255.96 M |
26.22 M |
56.84 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
74.58 M |
8.58 M |
4.57 M |
611.06 M |
11.07 M |
| Incline (Decline) in Inventories |
259.07 M |
395.39 M |
8.89 M |
120.84 M |
229.46 M |
| Decrease in Investments |
353.44 M |
311.07 M |
7.36 M |
119.27 M |
291.15 M |
| Disposal of Fixed Assets |
1.79 M |
1.48 M |
2.55 M |
15.67 M |
1.12 M |
| 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 |
116.76 M |
218.21 M |
102.91 M |
639.78 M |
-12.92 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
107,750.00 |
379,434.60 |
222.36 M |
1.66 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.31 M |
2.88 M |
0.00 |
488.89 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
22.56 M |
38.25 M |
-131.34 M |
141.59 M |
51.28 M |
| Reduction in Long Term Debt |
42.13 M |
192.56 M |
42.08 M |
223,409.41 |
4.07 M |
| Cash Dividends Paid Total |
15.90 M |
18.38 M |
9.70 M |
9.87 M |
9.62 M |
| Common Dividends (Cash) |
15.90 M |
18.38 M |
9.70 M |
9.87 M |
9.62 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-34.05 M |
-169.43 M |
39.24 M |
622.05 M |
37.59 M |
| Effect of Exchange rate on Cash |
-2.46 M |
-10.79 M |
3.12 M |
1.49 M |
964,042.50 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |