| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
46.44 M |
17.40 M |
17.50 M |
15.50 M |
10.63 M |
| Depreciation & Depletion |
13.00 M |
11.20 M |
8.70 M |
7.80 M |
5.50 M |
| Amortization of Intangible Assets |
33.44 M |
6.20 M |
8.80 M |
7.70 M |
5.13 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
35.77 M |
11.98 M |
111.06 M |
213.18 M |
47.37 M |
| Funds from Operations |
351.00 M |
255.20 M |
275.75 M |
400.07 M |
208.14 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
5.60 M |
110.54 M |
69.58 M |
-115.43 M |
-36.07 M |
| Incline (Decline) in Receivables |
2.97 M |
30.52 M |
8.96 M |
-149.42 M |
-38.59 M |
| Incline (Decline) in Inventories |
-11.43 M |
-7.10 M |
-11.15 M |
20.43 M |
-20.96 M |
| Incline (Decline) in Accounts Payable |
-17.97 M |
52.50 M |
30.77 M |
9.97 M |
18.19 M |
| Incline (Decline) in Income Taxes Payable |
-19.19 M |
7.26 M |
78.69 M |
-68.30 M |
-12.46 M |
| Incline (Decline) in Other Accruals |
40.56 M |
22.88 M |
-34.85 M |
68.35 M |
22.96 M |
| Incline (Decline) in Other Assets or Liabilties |
10.65 M |
4.48 M |
-2.84 M |
3.54 M |
-5.20 M |
| Net Cash Flow/Operating Activities |
356.60 M |
365.74 M |
345.33 M |
284.64 M |
172.07 M |
| Additions to Other Assets |
0.00 |
0.00 |
32.90 M |
14.50 M |
46.50 M |
| Net Assets from Acquisitions |
15.00 M |
0.00 |
20.47 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
154.21 M |
811.71 M |
0.00 |
1.70 M |
500,000.00 |
| Decrease in Investments |
447.11 M |
214.90 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
27,000.00 |
162,000.00 |
143,000.00 |
7,000.00 |
294,000.00 |
| Other Uses - Investing |
81.67 M |
-2.12 M |
0.00 |
0.00 |
53.00 M |
| Other Sources - Investing |
3.33 M |
2.12 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-178.83 M |
614.53 M |
66.45 M |
26.68 M |
109.35 M |
| Proceeds from Stock Options |
2.24 M |
7.73 M |
8.44 M |
10.19 M |
773,000.00 |
| Other Proceeds from Sale/Issues of Stock |
50.37 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
424.82 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
370.74 M |
0.00 |
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 |
108.23 M |
1.12 M |
2.37 M |
2.45 M |
1.48 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 |
307,000.00 |
2.93 M |
38.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
-364,000.00 |
-35.59 M |
-157.83 M |
-42.78 M |
-13.55 M |
| Net Cash Flow - Financing |
-110.07 M |
-28.97 M |
-151.76 M |
-35.04 M |
-14.26 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |