| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
380.57 M |
346.20 M |
289.85 M |
232.78 M |
183.80 M |
| Depreciation & Depletion |
293.13 M |
266.60 M |
218.50 M |
175.06 M |
117.50 M |
| Amortization of Intangible Assets |
87.44 M |
79.60 M |
71.35 M |
57.72 M |
66.30 M |
| Deferred Income Taxes and Investment Tax credity |
104.73 M |
89.76 M |
95.87 M |
48.18 M |
— |
| Deferred Income Taxes |
104.73 M |
89.76 M |
95.87 M |
48.18 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
58.19 M |
104.48 M |
33.55 M |
20.36 M |
-243.26 M |
| Funds from Operations |
899.02 M |
723.40 M |
766.91 M |
747.53 M |
536.54 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-72.24 M |
14.98 M |
-128.20 M |
-8.18 M |
-60.33 M |
| Incline (Decline) in Receivables |
-72.60 M |
10.88 M |
-112.60 M |
-21.94 M |
-156.06 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
86.79 M |
-11.35 M |
25.94 M |
-11.48 M |
14.19 M |
| Incline (Decline) in Income Taxes Payable |
1.14 M |
4.31 M |
18.09 M |
-8.28 M |
16.18 M |
| Incline (Decline) in Other Accruals |
-61.52 M |
63.23 M |
-135.91 M |
-2.95 M |
64.21 M |
| Incline (Decline) in Other Assets or Liabilties |
-26.04 M |
-52.10 M |
76.28 M |
36.48 M |
1.14 M |
| Net Cash Flow/Operating Activities |
826.78 M |
738.38 M |
638.71 M |
739.35 M |
476.21 M |
| Additions to Other Assets |
40.36 M |
43.19 M |
52.36 M |
35.52 M |
33.33 M |
| Net Assets from Acquisitions |
219.48 M |
182.72 M |
250.32 M |
626.86 M |
251.73 M |
| Incline (Decline) in Inventories |
9.82 M |
6.53 M |
25.46 M |
8.61 M |
7.69 M |
| Decrease in Investments |
2.98 M |
20.28 M |
3.17 M |
1.71 M |
1.20 M |
| Disposal of Fixed Assets |
0.00 |
87,000.00 |
— |
— |
— |
| Other Uses - Investing |
155,000.00 |
0.00 |
-67.66 M |
-425,000.00 |
-586.57 M |
| Other Sources - Investing |
6.34 M |
0.00 |
67.66 M |
425,000.00 |
589.58 M |
| Net Cash Flow - Investing |
534.79 M |
529.00 M |
651.78 M |
921.99 M |
-70.40 M |
| Proceeds from Stock Options |
81.18 M |
27.45 M |
83.19 M |
36.60 M |
39.04 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
19.93 M |
30.24 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
200.00 M |
730.69 M |
861.08 M |
250.79 M |
743.20 M |
| Long Term Borrowings |
218.53 M |
1.85 B |
3.68 B |
2.79 B |
1.46 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
240.68 M |
1.15 B |
2.87 B |
2.44 B |
1.27 B |
| 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 |
3.91 M |
3.76 M |
14.32 M |
0.00 |
0.00 |
| Other Uses - Financing |
3.58 M |
3.57 M |
-4.04 M |
0.00 |
-2.08 M |
| Net Cash Flow - Financing |
-137.39 M |
-2.93 M |
51.22 M |
168.43 M |
-520.88 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |