| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
106.09 M |
56.96 M |
46.04 M |
29.19 M |
24.44 M |
| Depreciation & Depletion |
67.61 M |
40.28 M |
29.99 M |
19.53 M |
15.57 M |
| Amortization of Intangible Assets |
38.48 M |
16.67 M |
16.05 M |
9.66 M |
8.88 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-168.13 M |
104.11 M |
11.89 M |
16.79 M |
2.89 M |
| Funds from Operations |
199.83 M |
165.90 M |
129.63 M |
46.22 M |
38.02 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
27.16 M |
-16.50 M |
21.35 M |
-4.13 M |
4.25 M |
| Incline (Decline) in Receivables |
29.03 M |
-27.96 M |
22.20 M |
9.12 M |
-33.38 M |
| Incline (Decline) in Inventories |
-7.91 M |
-7,000.00 |
-39,000.00 |
-1.32 M |
-203,000.00 |
| Incline (Decline) in Accounts Payable |
-34.07 M |
28.46 M |
-3.85 M |
-5.26 M |
38.12 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
40.11 M |
-16.99 M |
3.04 M |
-6.68 M |
-288,000.00 |
| Net Cash Flow/Operating Activities |
227.00 M |
149.40 M |
150.98 M |
42.09 M |
42.28 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
318.88 M |
0.00 |
21.39 M |
356.92 M |
243.00 M |
| Incline (Decline) in Inventories |
21.48 M |
0.00 |
21.24 M |
41.69 M |
0.00 |
| Decrease in Investments |
6.23 M |
0.00 |
150,000.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
173,000.00 |
225,000.00 |
525,000.00 |
47,000.00 |
159,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-133,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
133,000.00 |
| Net Cash Flow - Investing |
909.26 M |
312.08 M |
119.34 M |
469.31 M |
273.18 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
150.57 M |
229.24 M |
124.90 M |
94.91 M |
172.23 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.18 B |
477.30 M |
429.22 M |
893.00 M |
445.10 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
548.80 M |
451.80 M |
506.52 M |
514.00 M |
346.30 M |
| Cash Dividends Paid Total |
131.26 M |
99.95 M |
52.34 M |
34.06 M |
22.77 M |
| Common Dividends (Cash) |
131.26 M |
99.95 M |
52.34 M |
34.06 M |
22.77 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
717,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
656,000.00 |
0.00 |
-12.60 M |
-16.80 M |
-1.85 M |
| Net Cash Flow - Financing |
647.90 M |
154.79 M |
-17.34 M |
423.06 M |
246.41 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |