| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
96.38 M |
94.73 M |
78.66 M |
71.14 M |
66.88 M |
| Depreciation & Depletion |
83.25 M |
80.87 M |
68.81 M |
65.52 M |
63.42 M |
| Amortization of Intangible Assets |
13.13 M |
13.86 M |
9.85 M |
5.63 M |
3.46 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
147.35 M |
51.93 M |
23.58 M |
-162.53 M |
25.45 M |
| Funds from Operations |
113.09 M |
346.40 M |
270.15 M |
173.74 M |
225.22 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
79.17 M |
-66.62 M |
-71.14 M |
-154.68 M |
-22.90 M |
| Incline (Decline) in Receivables |
200.16 M |
-14.30 M |
-31.06 M |
-26.95 M |
-46.07 M |
| Incline (Decline) in Inventories |
36.05 M |
-34.03 M |
-26.12 M |
-7.71 M |
-8.45 M |
| Incline (Decline) in Accounts Payable |
-118.13 M |
-4.79 M |
39.34 M |
-85.35 M |
16.94 M |
| Incline (Decline) in Income Taxes Payable |
-11.97 M |
-9.73 M |
-63.52 M |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-26.93 M |
-3.76 M |
10.21 M |
-34.66 M |
14.68 M |
| Net Cash Flow/Operating Activities |
192.26 M |
279.79 M |
199.01 M |
19.05 M |
202.33 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
69.48 M |
2.97 M |
246.50 M |
38.63 M |
141.76 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
108,000.00 |
5.92 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
2.91 M |
2.84 M |
3.46 M |
2.96 M |
41.23 M |
| Other Uses - Investing |
-1.25 M |
-26.46 M |
-32.50 M |
-354.59 M |
-3.17 M |
| Other Sources - Investing |
1.54 M |
26.46 M |
36.17 M |
354.59 M |
3.17 M |
| Net Cash Flow - Investing |
170.06 M |
131.24 M |
302.54 M |
-239.33 M |
185.92 M |
| Proceeds from Stock Options |
4.87 M |
14.81 M |
50.91 M |
75.77 M |
37.58 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
127.72 M |
65.43 M |
41.40 M |
93.02 M |
0.00 |
| Long Term Borrowings |
974.25 M |
338.65 M |
46.28 M |
569.29 M |
620.60 M |
| Incline or Decline in Short Term Borrowings |
14.31 M |
28.20 M |
0.00 |
-43.21 M |
17.68 M |
| Reduction in Long Term Debt |
860.52 M |
404.90 M |
99.58 M |
542.54 M |
648.22 M |
| Cash Dividends Paid Total |
35.47 M |
35.99 M |
31.76 M |
29.72 M |
25.43 M |
| Common Dividends (Cash) |
35.47 M |
35.99 M |
31.76 M |
29.72 M |
25.43 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
14.75 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
14.75 M |
-1.03 M |
-7.18 M |
-2.61 M |
-2.69 M |
| Net Cash Flow - Financing |
-15.53 M |
-125.70 M |
-82.72 M |
-66.03 M |
-479,000.00 |
| Effect of Exchange rate on Cash |
-23.34 M |
13.20 M |
2.71 M |
-1.60 M |
1.35 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |