| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
46.97 M |
131.55 M |
115.10 M |
82.38 M |
68.72 M |
| Depreciation & Depletion |
43.75 M |
83.01 M |
70.82 M |
62.88 M |
68.10 M |
| Amortization of Intangible Assets |
3.22 M |
48.54 M |
44.28 M |
19.50 M |
3.73 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 |
1.24 B |
440.75 M |
37.52 M |
54.33 M |
16.80 M |
| Funds from Operations |
338.42 M |
612.48 M |
567.11 M |
522.82 M |
437.94 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.87 M |
-17.07 M |
-12.17 M |
-75.94 M |
-67.77 M |
| Incline (Decline) in Receivables |
28.10 M |
-26.54 M |
-61.38 M |
-85.40 M |
-66.01 M |
| Incline (Decline) in Inventories |
-3.51 M |
1.93 M |
-615,000.00 |
-785,000.00 |
-10.69 M |
| Incline (Decline) in Accounts Payable |
1.53 M |
2.39 M |
9.61 M |
-12.56 M |
17.62 M |
| Incline (Decline) in Income Taxes Payable |
-20.20 M |
-13.77 M |
31.41 M |
7.48 M |
8.85 M |
| Incline (Decline) in Other Accruals |
-19.55 M |
5.41 M |
6.51 M |
17.25 M |
9.93 M |
| Incline (Decline) in Other Assets or Liabilties |
7.76 M |
13.52 M |
2.29 M |
-1.93 M |
-18.62 M |
| Net Cash Flow/Operating Activities |
332.55 M |
595.41 M |
554.94 M |
446.88 M |
386.16 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
33.44 M |
398.27 M |
547.01 M |
320.33 M |
| Incline (Decline) in Inventories |
688,000.00 |
41.96 M |
0.00 |
0.00 |
8.64 M |
| Decrease in Investments |
60.88 M |
10.59 M |
34.13 M |
14.55 M |
16.21 M |
| Disposal of Fixed Assets |
169,000.00 |
0.00 |
0.00 |
0.00 |
16.21 M |
| Other Uses - Investing |
62.07 M |
-68.12 M |
-125.73 M |
11.99 M |
-936,000.00 |
| Other Sources - Investing |
0.00 |
68.12 M |
125.73 M |
0.00 |
3.94 M |
| Net Cash Flow - Investing |
85.80 M |
124.47 M |
341.50 M |
606.27 M |
385.60 M |
| Proceeds from Stock Options |
15.10 M |
15.90 M |
0.00 |
0.00 |
28.11 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
32.20 M |
32.34 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
19.03 M |
57.52 M |
65.32 M |
36.82 M |
0.00 |
| Long Term Borrowings |
100.50 M |
0.00 |
0.00 |
293.96 M |
32.87 M |
| Incline or Decline in Short Term Borrowings |
-22.52 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
544.82 M |
261.41 M |
60.79 M |
106,000.00 |
8.97 M |
| Cash Dividends Paid Total |
53.96 M |
88.20 M |
76.81 M |
70.35 M |
63.11 M |
| Common Dividends (Cash) |
53.96 M |
88.20 M |
76.81 M |
70.35 M |
63.11 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
264.35 M |
2.38 M |
7.28 M |
104,000.00 |
6.48 M |
| Other Uses - Financing |
264.33 M |
-78.02 M |
-33.12 M |
-52.67 M |
4.59 M |
| Net Cash Flow - Financing |
-260.40 M |
-469.24 M |
-203.85 M |
166.36 M |
-6.52 M |
| Effect of Exchange rate on Cash |
-75,000.00 |
-522,000.00 |
1.62 M |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |