| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
65.27 M |
53.32 M |
46.16 M |
43.68 M |
41.93 M |
| Depreciation & Depletion |
29.07 M |
27.47 M |
25.90 M |
23.67 M |
22.08 M |
| Amortization of Intangible Assets |
36.20 M |
25.85 M |
20.26 M |
20.02 M |
19.85 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 |
45.34 M |
36.26 M |
44.82 M |
21.19 M |
45.70 M |
| Funds from Operations |
413.46 M |
363.60 M |
313.68 M |
277.08 M |
313.15 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
4.79 M |
6.91 M |
-50.09 M |
20.98 M |
-53.70 M |
| Incline (Decline) in Receivables |
21.74 M |
-26.27 M |
-9.80 M |
-6.52 M |
-36.45 M |
| Incline (Decline) in Inventories |
-20.62 M |
-6.37 M |
-29.85 M |
-6.97 M |
-11.58 M |
| Incline (Decline) in Accounts Payable |
-19.97 M |
32.31 M |
1.67 M |
26.80 M |
12.20 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-4.42 M |
688,000.00 |
-16.10 M |
-60.12 M |
5.83 M |
| Incline (Decline) in Other Assets or Liabilties |
23.64 M |
7.24 M |
-7.68 M |
6.98 M |
-1.78 M |
| Net Cash Flow/Operating Activities |
418.25 M |
370.51 M |
263.59 M |
298.07 M |
259.45 M |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
7.80 M |
9.08 M |
78.95 M |
0.00 |
42.37 M |
| Incline (Decline) in Inventories |
19.74 M |
394.07 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
115.42 M |
294.86 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-724,000.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
724,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-18.81 M |
167.91 M |
130.37 M |
51.04 M |
108.60 M |
| Proceeds from Stock Options |
28.65 M |
91.43 M |
39.91 M |
16.80 M |
44.98 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
-436,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
237.50 M |
200.65 M |
249.20 M |
659.28 M |
231.29 M |
| Long Term Borrowings |
468.91 M |
1.13 B |
406.84 M |
915.51 M |
443.42 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
199.30 M |
| Reduction in Long Term Debt |
817.46 M |
1.15 B |
334.63 M |
545.89 M |
433.95 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 |
6.67 M |
17.00 M |
16.50 M |
1.29 M |
0.00 |
| Other Uses - Financing |
-15.53 M |
9.90 M |
11.17 M |
846,000.00 |
-964,000.00 |
| Net Cash Flow - Financing |
-572.94 M |
-119.69 M |
-125.91 M |
-272.02 M |
21.51 M |
| Effect of Exchange rate on Cash |
-32.93 M |
253,000.00 |
13.26 M |
-20.50 M |
9.94 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |