| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
135.37 M |
93.82 M |
83.41 M |
68.85 M |
60.90 M |
| Depreciation & Depletion |
97.10 M |
84.40 M |
78.80 M |
66.70 M |
59.80 M |
| Amortization of Intangible Assets |
38.27 M |
9.42 M |
4.61 M |
2.15 M |
1.10 M |
| Deferred Income Taxes and Investment Tax credity |
8.11 M |
9.18 M |
10.02 M |
— |
— |
| Deferred Income Taxes |
8.11 M |
9.18 M |
10.02 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
96.36 M |
19.82 M |
-11.86 M |
48.64 M |
86.48 M |
| Funds from Operations |
490.40 M |
334.69 M |
246.14 M |
256.44 M |
219.05 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-63.27 M |
14.25 M |
-9.88 M |
-18.24 M |
-31.18 M |
| Incline (Decline) in Receivables |
-39.88 M |
-33.53 M |
-55.99 M |
-45.55 M |
-63.65 M |
| Incline (Decline) in Inventories |
5.63 M |
-8.73 M |
-14.50 M |
7.35 M |
-2.87 M |
| Incline (Decline) in Accounts Payable |
-15.62 M |
12.79 M |
-4.85 M |
720,000.00 |
9.09 M |
| Incline (Decline) in Income Taxes Payable |
-9.84 M |
25.90 M |
48.22 M |
-2.20 M |
-18.58 M |
| Incline (Decline) in Other Accruals |
-6.08 M |
23.41 M |
19.77 M |
24.87 M |
44.66 M |
| Incline (Decline) in Other Assets or Liabilties |
2.53 M |
-5.59 M |
-2.53 M |
-3.43 M |
170,000.00 |
| Net Cash Flow/Operating Activities |
427.13 M |
348.94 M |
236.26 M |
238.20 M |
187.87 M |
| Additions to Other Assets |
5.01 M |
3.37 M |
5.49 M |
417,000.00 |
2.57 M |
| Net Assets from Acquisitions |
1.75 B |
0.00 |
0.00 |
0.00 |
1.25 M |
| Incline (Decline) in Inventories |
0.00 |
36.42 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
36.42 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
6.00 M |
2.53 M |
1.89 M |
4.81 M |
1.98 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 |
1.89 B |
101.68 M |
99.78 M |
89.83 M |
95.17 M |
| Proceeds from Stock Options |
6.91 M |
32.46 M |
11.94 M |
9.28 M |
15.35 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-2.36 M |
3.83 M |
4.11 M |
96.21 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
51.01 M |
2.41 M |
127.66 M |
7.59 M |
0.00 |
| Long Term Borrowings |
1.91 B |
188.00 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 |
415.07 M |
327.66 M |
87.68 M |
150.25 M |
237.54 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 |
1.92 M |
14.32 M |
43.15 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.92 M |
14.32 M |
43.15 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
1.45 B |
-97.66 M |
-156.42 M |
-144.45 M |
-125.97 M |
| Effect of Exchange rate on Cash |
-7.33 M |
9.25 M |
3.70 M |
-4.90 M |
1.57 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |