| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
97.92 M |
79.87 M |
62.47 M |
46.63 M |
44.63 M |
| Depreciation & Depletion |
78.85 M |
67.87 M |
55.59 M |
42.51 M |
41.42 M |
| Amortization of Intangible Assets |
19.07 M |
12.01 M |
6.88 M |
4.12 M |
3.21 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
10.82 M |
-7,000.00 |
-2.80 M |
12.23 M |
10.43 M |
| Funds from Operations |
614.24 M |
499.86 M |
421.48 M |
263.24 M |
227.51 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
50.44 M |
139.10 M |
-230.51 M |
8.98 M |
-105.74 M |
| Incline (Decline) in Receivables |
166.02 M |
61.26 M |
-50.57 M |
-15.39 M |
-108.20 M |
| Incline (Decline) in Inventories |
191.47 M |
129.58 M |
-89.41 M |
-11.34 M |
-61.70 M |
| Incline (Decline) in Accounts Payable |
-297.93 M |
-62.83 M |
-97.10 M |
38.34 M |
67.74 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-9.12 M |
11.09 M |
6.57 M |
-2.62 M |
-3.58 M |
| Net Cash Flow/Operating Activities |
664.68 M |
638.96 M |
190.96 M |
272.22 M |
121.77 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
330.25 M |
269.96 M |
542.60 M |
94.38 M |
473,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
19.12 M |
5.04 M |
3.49 M |
1.48 M |
3.28 M |
| Other Uses - Investing |
-5.37 M |
30.77 M |
2.58 M |
0.00 |
16.48 M |
| Other Sources - Investing |
6.52 M |
878,000.00 |
1.42 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
457.65 M |
419.81 M |
650.43 M |
146.63 M |
49.65 M |
| Proceeds from Stock Options |
17.99 M |
16.48 M |
7.12 M |
10.81 M |
10.13 M |
| Other Proceeds from Sale/Issues of Stock |
284,000.00 |
281,000.00 |
222,000.00 |
246,000.00 |
236,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
114.77 M |
82.17 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.68 B |
658.77 M |
2.55 B |
393.00 M |
209.00 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
1.80 B |
778.52 M |
2.06 B |
486.51 M |
273.40 M |
| Cash Dividends Paid Total |
29.23 M |
24.21 M |
16.14 M |
12.53 M |
8.45 M |
| Common Dividends (Cash) |
29.23 M |
24.21 M |
16.14 M |
12.53 M |
8.45 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
9.69 M |
9.51 M |
16.36 M |
0.00 |
0.00 |
| Other Uses - Financing |
8.47 M |
9.51 M |
6.90 M |
-7.16 M |
-1.71 M |
| Net Cash Flow - Financing |
-231.49 M |
-199.85 M |
481.76 M |
-102.14 M |
-64.19 M |
| Effect of Exchange rate on Cash |
-570,000.00 |
242,000.00 |
167,000.00 |
-81,000.00 |
1.56 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |