| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
266.15 M |
261.55 M |
187.15 M |
148.50 M |
123.36 M |
| Depreciation & Depletion |
112.82 M |
105.81 M |
77.16 M |
56.76 M |
44.32 M |
| Amortization of Intangible Assets |
153.32 M |
155.73 M |
109.99 M |
91.74 M |
79.03 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
49.82 M |
34.33 M |
13.08 M |
11.20 M |
| Deferred Income Taxes |
0.00 |
49.82 M |
34.33 M |
13.08 M |
11.20 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
161.41 M |
103.38 M |
269.03 M |
105.60 M |
12.76 M |
| Funds from Operations |
557.33 M |
236.72 M |
433.01 M |
459.46 M |
273.35 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
123.36 M |
-59.37 M |
-95.70 M |
-57.16 M |
-51.82 M |
| Incline (Decline) in Receivables |
109.92 M |
-1.76 M |
-83.10 M |
-44.21 M |
-64.44 M |
| Incline (Decline) in Inventories |
126.94 M |
-202.28 M |
-9.22 M |
-60.44 M |
-37.10 M |
| Incline (Decline) in Accounts Payable |
-88.80 M |
-8.19 M |
48.35 M |
66.88 M |
8.54 M |
| Incline (Decline) in Income Taxes Payable |
11.51 M |
1.84 M |
30.19 M |
66.44 M |
25.35 M |
| Incline (Decline) in Other Accruals |
-63.66 M |
19.73 M |
10.13 M |
29.21 M |
16.79 M |
| Incline (Decline) in Other Assets or Liabilties |
27.45 M |
131.28 M |
-92.06 M |
-115.05 M |
-948,000.00 |
| Net Cash Flow/Operating Activities |
680.68 M |
177.35 M |
337.31 M |
402.30 M |
221.53 M |
| Additions to Other Assets |
5.20 M |
23.18 M |
8.03 M |
1.00 M |
16.22 M |
| Net Assets from Acquisitions |
5.29 M |
19.99 M |
892.87 M |
184.03 M |
69,000.00 |
| Incline (Decline) in Inventories |
10.17 M |
263.21 M |
266.94 M |
712.91 M |
435.36 M |
| Decrease in Investments |
29.18 M |
230.91 M |
812.83 M |
631.26 M |
149.29 M |
| Disposal of Fixed Assets |
0.00 |
5.12 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
1.34 M |
9.03 M |
2.37 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
64.72 M |
185.14 M |
544.73 M |
367.54 M |
348.13 M |
| Proceeds from Stock Options |
92.64 M |
65.90 M |
45.64 M |
163.13 M |
131.68 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
400.00 M |
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 |
397.21 M |
10.75 M |
19.54 M |
15.92 M |
12.58 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 |
365,000.00 |
278,000.00 |
889,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
365,000.00 |
278,000.00 |
889,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-304.20 M |
55.43 M |
427.00 M |
147.21 M |
119.10 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |