| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
59.77 M |
47.30 M |
38.11 M |
31.98 M |
65.20 M |
| Depreciation & Depletion |
59.77 M |
47.30 M |
38.11 M |
31.98 M |
60.22 M |
| Amortization of Intangible Assets |
10.27 M |
4.98 M |
14.68 M |
7.22 M |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
95.05 M |
41.16 M |
23.30 M |
132.39 M |
16.59 M |
| Funds from Operations |
430.44 M |
198.40 M |
229.75 M |
190.77 M |
133.08 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-76.11 M |
-58.38 M |
-44.10 M |
60.50 M |
-28.78 M |
| Incline (Decline) in Receivables |
-65.09 M |
-55.80 M |
-63.39 M |
57.94 M |
-15.20 M |
| Incline (Decline) in Inventories |
-34.34 M |
4.19 M |
11.22 M |
-15.76 M |
-12.08 M |
| Incline (Decline) in Accounts Payable |
-816,000.00 |
2.55 M |
-213,000.00 |
16.49 M |
-8.45 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
255,000.00 |
-15.96 M |
13.45 M |
4.68 M |
20.02 M |
| Incline (Decline) in Other Assets or Liabilties |
23.88 M |
6.64 M |
-5.18 M |
-2.84 M |
-13.06 M |
| Net Cash Flow/Operating Activities |
354.32 M |
140.02 M |
185.64 M |
251.27 M |
103.39 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
17.93 M |
11.65 M |
0.00 |
867.08 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
24.67 M |
31.65 M |
| Decrease in Investments |
18.92 M |
14.58 M |
34.53 M |
109,000.00 |
20.41 M |
| Disposal of Fixed Assets |
8.17 M |
3.26 M |
14.77 M |
4.50 M |
6.00 M |
| Other Uses - Investing |
-12.80 M |
2.47 M |
54.64 M |
-430.51 M |
-19.56 M |
| Other Sources - Investing |
14.64 M |
37.43 M |
57.11 M |
491.61 M |
474.80 M |
| Net Cash Flow - Investing |
79.86 M |
152.67 M |
105.67 M |
571.26 M |
28.49 M |
| Proceeds from Stock Options |
0.00 |
1.45 M |
4.74 M |
19.87 M |
26.58 M |
| Other Proceeds from Sale/Issues of Stock |
280.46 M |
0.00 |
168.68 M |
0.00 |
26.58 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
64.64 M |
5.63 M |
0.00 |
0.00 |
95.30 M |
| Long Term Borrowings |
365.00 M |
189.20 M |
401.88 M |
853.46 M |
720.22 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
757.17 M |
264.47 M |
592.82 M |
440.13 M |
726.48 M |
| Cash Dividends Paid Total |
16.23 M |
10.41 M |
6.82 M |
0.00 |
4.94 M |
| Common Dividends (Cash) |
16.23 M |
10.41 M |
6.82 M |
0.00 |
4.94 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
5.17 M |
5.76 M |
16.51 M |
0.00 |
0.00 |
| Other Uses - Financing |
5.17 M |
5.76 M |
-65.64 M |
-22.74 M |
-8.03 M |
| Net Cash Flow - Financing |
-187.41 M |
-84.10 M |
-89.99 M |
410.47 M |
-87.95 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |