| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
29.48 M |
27.86 M |
19.89 M |
15.56 M |
14.54 M |
| Depreciation & Depletion |
29.28 M |
27.05 M |
18.90 M |
14.70 M |
13.78 M |
| Amortization of Intangible Assets |
207,000.00 |
816,000.00 |
989,000.00 |
851,000.00 |
768,000.00 |
| 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 |
449.18 M |
182.54 M |
104.92 M |
119.68 M |
102.89 M |
| Funds from Operations |
-238.18 M |
348.80 M |
290.97 M |
269.21 M |
217.26 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
591.46 M |
-778.38 M |
-459.68 M |
20.88 M |
-494.32 M |
| Incline (Decline) in Receivables |
7.58 B |
-7.11 B |
-1.61 B |
1.89 B |
-1.97 B |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-4.62 B |
1.61 B |
-403.93 M |
-1.53 B |
1.72 B |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
29.82 M |
-51.78 M |
159.93 M |
213.10 M |
89.71 M |
| Incline (Decline) in Other Assets or Liabilties |
-2.40 B |
4.77 B |
1.39 B |
-551.93 M |
-330.10 M |
| Net Cash Flow/Operating Activities |
353.28 M |
-429.58 M |
-168.70 M |
290.09 M |
-277.05 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
101.34 M |
59.16 M |
19.94 M |
53.03 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
112.42 M |
91.59 M |
80.42 M |
| Decrease in Investments |
0.00 |
0.00 |
7.04 M |
0.00 |
208.93 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 |
8.89 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
137.29 M |
136.05 M |
164.66 M |
171.80 M |
-102.60 M |
| Proceeds from Stock Options |
840,000.00 |
5.23 M |
17.54 M |
33.66 M |
10.18 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
21.76 M |
147.81 M |
23.97 M |
76.29 M |
59.49 M |
| Long Term Borrowings |
433.58 M |
873.56 M |
617.16 M |
0.00 |
347.81 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
-70.00 M |
70.00 M |
-12.00 M |
-38.00 M |
| Reduction in Long Term Debt |
283.03 M |
100.00 M |
0.00 |
0.00 |
300,000.00 |
| Cash Dividends Paid Total |
38.82 M |
64.75 M |
56.75 M |
31.64 M |
21.53 M |
| Common Dividends (Cash) |
38.82 M |
64.75 M |
56.75 M |
31.64 M |
21.53 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
91.52 M |
415.75 M |
32.91 M |
0.00 |
0.00 |
| Other Uses - Financing |
91.52 M |
383.89 M |
32.91 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
182.32 M |
950.12 M |
586.88 M |
-144.28 M |
346.67 M |
| Effect of Exchange rate on Cash |
-1.85 M |
338,000.00 |
3.59 M |
-2.19 M |
4.02 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |