| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
40.31 M |
33.00 M |
23.85 M |
15.43 M |
10.91 M |
| Depreciation & Depletion |
22.90 M |
20.00 M |
14.40 M |
11.60 M |
9.31 M |
| Amortization of Intangible Assets |
17.41 M |
13.00 M |
9.45 M |
3.83 M |
1.60 M |
| Deferred Income Taxes and Investment Tax credity |
165.50 M |
138.78 M |
94.26 M |
65.55 M |
33.07 M |
| Deferred Income Taxes |
165.50 M |
138.78 M |
94.26 M |
65.55 M |
33.07 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-7.39 M |
-25.49 M |
20.22 M |
8.07 M |
10.01 M |
| Funds from Operations |
150.62 M |
125.39 M |
116.21 M |
101.10 M |
62.74 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
85.82 M |
77.68 M |
85.35 M |
85.45 M |
59.47 M |
| Incline (Decline) in Receivables |
-2.34 M |
-33.74 M |
-17.30 M |
-10.79 M |
-9.28 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-7.28 M |
4.71 M |
4.84 M |
-2.59 M |
962,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
17.06 M |
1.60 M |
15.85 M |
10.45 M |
8.39 M |
| Incline (Decline) in Other Assets or Liabilties |
78.38 M |
105.11 M |
81.96 M |
88.38 M |
59.40 M |
| Net Cash Flow/Operating Activities |
236.44 M |
203.08 M |
201.56 M |
186.55 M |
122.22 M |
| Additions to Other Assets |
3.93 M |
5.62 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
148.14 M |
11.78 M |
149.86 M |
2.80 M |
21.05 M |
| Incline (Decline) in Inventories |
396.81 M |
1.17 B |
592.67 M |
545.55 M |
854.48 M |
| Decrease in Investments |
719.58 M |
1.16 B |
781.86 M |
502.90 M |
529.82 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
64,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-146.22 M |
70.16 M |
-16.69 M |
62.27 M |
360.64 M |
| Proceeds from Stock Options |
18.36 M |
15.51 M |
24.63 M |
47.49 M |
17.80 M |
| Other Proceeds from Sale/Issues of Stock |
1.99 M |
0.00 |
1.51 M |
1.03 M |
-169,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
45.02 M |
67.16 M |
1.66 M |
16.72 M |
99.97 M |
| Long Term Borrowings |
0.00 |
2.90 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 |
565.56 M |
0.00 |
0.00 |
26.30 M |
1.03 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 |
51.14 M |
61.25 M |
15.99 M |
237,000.00 |
0.00 |
| Other Uses - Financing |
51.07 M |
60.49 M |
15.59 M |
237,000.00 |
0.00 |
| Net Cash Flow - Financing |
-539.16 M |
11.74 M |
40.07 M |
5.74 M |
-83.37 M |
| Effect of Exchange rate on Cash |
-5.66 M |
5.82 M |
1.38 M |
-2.65 M |
655,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |