| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
105.92 M |
87.92 M |
72.80 M |
73.60 M |
84.91 M |
| Depreciation & Depletion |
29.70 M |
27.50 M |
24.20 M |
25.40 M |
28.40 M |
| Amortization of Intangible Assets |
76.22 M |
60.42 M |
48.60 M |
48.20 M |
56.51 M |
| Deferred Income Taxes and Investment Tax credity |
4.54 M |
4.94 M |
3.96 M |
5.66 M |
10.17 M |
| Deferred Income Taxes |
4.54 M |
4.94 M |
3.96 M |
5.66 M |
10.17 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
40.61 M |
25.78 M |
30.16 M |
9.55 M |
11.51 M |
| Funds from Operations |
279.50 M |
248.55 M |
167.87 M |
177.66 M |
164.88 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
16.02 M |
5.47 M |
17.89 M |
-7.67 M |
11.28 M |
| Incline (Decline) in Receivables |
-25.98 M |
-23.23 M |
6.00 M |
-1.91 M |
-5.34 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
-4.74 M |
6.78 M |
-7.84 M |
-2.41 M |
2.32 M |
| Incline (Decline) in Income Taxes Payable |
27.51 M |
12.85 M |
13.24 M |
24.72 M |
791,000.00 |
| Incline (Decline) in Other Accruals |
1.80 M |
13.32 M |
1.60 M |
-3.50 M |
-11.40 M |
| Incline (Decline) in Other Assets or Liabilties |
17.43 M |
-4.26 M |
4.89 M |
-24.58 M |
24.90 M |
| Net Cash Flow/Operating Activities |
295.51 M |
254.01 M |
214.61 M |
169.99 M |
176.15 M |
| Additions to Other Assets |
50.71 M |
36.43 M |
37.53 M |
33.91 M |
36.48 M |
| Net Assets from Acquisitions |
35.37 M |
6.85 M |
399.68 M |
71.89 M |
81.26 M |
| Incline (Decline) in Inventories |
16.28 M |
280.63 M |
468.52 M |
837.24 M |
201.42 M |
| Decrease in Investments |
119.28 M |
432.07 M |
648.36 M |
567.38 M |
266.38 M |
| Disposal of Fixed Assets |
0.00 |
44,000.00 |
9,000.00 |
25,000.00 |
205,000.00 |
| Other Uses - Investing |
-748,000.00 |
-2.40 M |
628,000.00 |
-2.58 M |
-193,000.00 |
| Other Sources - Investing |
748,000.00 |
2.59 M |
13,000.00 |
2.58 M |
193,000.00 |
| Net Cash Flow - Investing |
14.64 M |
-86.72 M |
276.34 M |
389.40 M |
82.82 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
49.95 M |
41.19 M |
50.57 M |
48.56 M |
35.59 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
306.11 M |
166.74 M |
59.82 M |
169.05 M |
115.56 M |
| Long Term Borrowings |
0.00 |
0.00 |
450.23 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 |
910,000.00 |
1.58 M |
403,000.00 |
1.29 M |
22.24 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 |
11.18 M |
14.48 M |
9.57 M |
0.00 |
0.00 |
| Other Uses - Financing |
11.18 M |
14.48 M |
9.57 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-245.89 M |
-112.64 M |
-79,000.00 |
328.46 M |
-102.21 M |
| Effect of Exchange rate on Cash |
-28.43 M |
21.41 M |
18.37 M |
-31.72 M |
14.89 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |