| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
61.11 M |
65.52 M |
67.57 M |
70.37 M |
87.83 M |
| Depreciation & Depletion |
10.40 M |
7.90 M |
4.00 M |
3.00 M |
6.63 M |
| Amortization of Intangible Assets |
50.71 M |
57.62 M |
63.57 M |
67.37 M |
81.20 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 |
-22.06 M |
5.99 M |
29.15 M |
-60.05 M |
-140.88 M |
| Funds from Operations |
165.28 M |
183.92 M |
204.25 M |
244.90 M |
134.49 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-31.54 M |
62.11 M |
17.96 M |
-30.44 M |
7.06 M |
| Incline (Decline) in Receivables |
24.97 M |
-22.29 M |
-10.80 M |
-52.36 M |
-6.33 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-62.31 M |
33.22 M |
5.67 M |
8.20 M |
-33,000.00 |
| Incline (Decline) in Income Taxes Payable |
-2.14 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-12.92 M |
25.17 M |
18.09 M |
10.58 M |
16.96 M |
| Incline (Decline) in Other Assets or Liabilties |
20.86 M |
26.01 M |
5.00 M |
3.14 M |
-3.54 M |
| Net Cash Flow/Operating Activities |
152.38 M |
266.36 M |
262.85 M |
104.05 M |
117.08 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
478.84 M |
83.97 M |
27.56 M |
28.09 M |
2.37 M |
| Decrease in Investments |
364.60 M |
31.08 M |
27.05 M |
1.44 M |
3.28 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
26.47 M |
9.77 M |
12.96 M |
823,000.00 |
-53,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
854,000.00 |
535,000.00 |
| Net Cash Flow - Investing |
165.72 M |
75.35 M |
26.20 M |
30.87 M |
2.64 M |
| Proceeds from Stock Options |
0.00 |
28.20 M |
17.08 M |
11.34 M |
9.44 M |
| Other Proceeds from Sale/Issues of Stock |
33.53 M |
42.29 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
185.34 M |
442.40 M |
159.91 M |
132.62 M |
85.02 M |
| Long Term Borrowings |
0.00 |
500.00 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
76.36 M |
0.00 |
53.17 M |
17.98 M |
| Cash Dividends Paid Total |
69.91 M |
60.30 M |
51.39 M |
42.25 M |
34.49 M |
| Common Dividends (Cash) |
69.91 M |
60.30 M |
51.39 M |
42.25 M |
34.49 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
15.07 M |
11.13 M |
89.64 M |
155.63 M |
76.82 M |
| Other Uses - Financing |
-2.76 M |
-2.40 M |
83.06 M |
83.94 M |
55.62 M |
| Net Cash Flow - Financing |
-224.48 M |
37.20 M |
-176.41 M |
-73.86 M |
-105.72 M |
| Effect of Exchange rate on Cash |
-217,000.00 |
53,000.00 |
69,000.00 |
-76,000.00 |
82,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |