| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
70.14 M |
69.23 M |
58.03 M |
56.60 M |
34.81 M |
| Depreciation & Depletion |
47.92 M |
34.77 M |
43.43 M |
43.09 M |
34.81 M |
| Amortization of Intangible Assets |
22.22 M |
34.46 M |
14.60 M |
13.52 M |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
36.20 M |
21.60 M |
19.24 M |
17.27 M |
384.85 M |
| Funds from Operations |
248.97 M |
233.05 M |
149.70 M |
139.47 M |
56.85 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
9.37 M |
15.26 M |
-20.77 M |
-12.94 M |
20.79 M |
| Incline (Decline) in Receivables |
5.38 M |
-45.62 M |
-36.81 M |
-31.08 M |
-16.90 M |
| Incline (Decline) in Inventories |
341,000.00 |
-72.48 M |
18.79 M |
-31.68 M |
40.53 M |
| Incline (Decline) in Accounts Payable |
24.82 M |
67.64 M |
-19.19 M |
38.31 M |
-6.74 M |
| Incline (Decline) in Income Taxes Payable |
13.20 M |
20.68 M |
15.27 M |
-10.28 M |
9.93 M |
| Incline (Decline) in Other Accruals |
-32.98 M |
36.58 M |
-4.21 M |
-6.61 M |
-4.73 M |
| Incline (Decline) in Other Assets or Liabilties |
-1.39 M |
8.47 M |
5.38 M |
28.40 M |
-1.30 M |
| Net Cash Flow/Operating Activities |
258.35 M |
248.31 M |
128.92 M |
126.53 M |
77.64 M |
| Additions to Other Assets |
1.00 M |
12.40 M |
59.54 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
88.25 M |
83.31 M |
0.00 |
0.00 |
381.57 M |
| Incline (Decline) in Inventories |
0.00 |
188.80 M |
335.02 M |
60.77 M |
157.35 M |
| Decrease in Investments |
0.00 |
208.10 M |
312.52 M |
51.49 M |
334.46 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
2.61 M |
0.00 |
0.00 |
| Other Uses - Investing |
-2.12 M |
0.00 |
1.00 M |
3.00 M |
412.57 M |
| Other Sources - Investing |
2.12 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
146.37 M |
121.24 M |
125.43 M |
48.71 M |
649.42 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
15.36 M |
8.06 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
10.06 M |
32.21 M |
0.00 |
0.00 |
6.07 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
62.49 M |
78.16 M |
22.46 M |
28.33 M |
3.02 M |
| Long Term Borrowings |
0.00 |
465.00 M |
130.00 M |
60.00 M |
648.00 M |
| Incline or Decline in Short Term Borrowings |
-13.74 M |
-11.78 M |
-8.30 M |
-5.29 M |
6.42 M |
| Reduction in Long Term Debt |
31.38 M |
225.80 M |
90.00 M |
95.00 M |
63.00 M |
| Cash Dividends Paid Total |
19.96 M |
18.22 M |
16.48 M |
15.61 M |
11.94 M |
| Common Dividends (Cash) |
19.96 M |
18.22 M |
16.48 M |
15.61 M |
11.94 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
2.29 M |
6.60 M |
1.47 M |
0.00 |
650,000.00 |
| Other Uses - Financing |
2.29 M |
6.60 M |
1.47 M |
-861,000.00 |
650,000.00 |
| Net Cash Flow - Financing |
-115.21 M |
169.85 M |
9.60 M |
-77.04 M |
583.19 M |
| Effect of Exchange rate on Cash |
769,000.00 |
-8.62 M |
-1.80 M |
1.52 M |
-3.10 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |