| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
143.81 M |
166.63 M |
125.04 M |
99.71 M |
91.40 M |
| Depreciation & Depletion |
143.81 M |
61.70 M |
50.20 M |
41.22 M |
36.27 M |
| Amortization of Intangible Assets |
104.93 M |
74.84 M |
58.49 M |
55.13 M |
44.87 M |
| Deferred Income Taxes and Investment Tax credity |
135.18 M |
828.35 M |
651.51 M |
610.53 M |
547.12 M |
| Deferred Income Taxes |
135.18 M |
828.35 M |
651.51 M |
610.53 M |
547.12 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-49.85 M |
99.02 M |
133.38 M |
-158.11 M |
108.45 M |
| Funds from Operations |
338.40 M |
401.98 M |
420.26 M |
66.87 M |
333.37 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
112.62 M |
169.54 M |
48.52 M |
42.21 M |
19.70 M |
| Incline (Decline) in Receivables |
-17.01 M |
-24.04 M |
-50.95 M |
-37.59 M |
-602,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-52.91 M |
66.65 M |
57.08 M |
42.76 M |
-7.39 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
182.55 M |
126.94 M |
42.39 M |
37.05 M |
27.69 M |
| Net Cash Flow/Operating Activities |
451.02 M |
571.52 M |
468.78 M |
109.08 M |
353.07 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.48 M |
438.16 M |
205.57 M |
140.90 M |
329.49 M |
| Incline (Decline) in Inventories |
637.20 M |
28.59 M |
33.09 M |
11.99 M |
10.46 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
35.74 M |
| Disposal of Fixed Assets |
152.06 M |
12.35 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-24.66 M |
123.75 M |
203.96 M |
112.16 M |
51.75 M |
| Other Sources - Investing |
91.91 M |
0.00 |
0.00 |
0.00 |
1.05 M |
| Net Cash Flow - Investing |
512.52 M |
694.81 M |
542.97 M |
330.95 M |
404.30 M |
| Proceeds from Stock Options |
94.18 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
30.92 M |
20.89 M |
48.83 M |
29.11 M |
34.53 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.00 B |
108.54 M |
146.00 M |
145.04 M |
0.00 |
| Long Term Borrowings |
5.62 B |
2.83 B |
3.97 B |
1.65 B |
860.99 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
4.73 B |
2.55 B |
3.77 B |
1.26 B |
829.15 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 |
2.27 M |
8.16 M |
17.52 M |
0.00 |
0.00 |
| Other Uses - Financing |
-32.59 M |
5.85 M |
13.47 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-20.31 M |
197.08 M |
112.27 M |
278.58 M |
66.37 M |
| Effect of Exchange rate on Cash |
-27.12 M |
11.98 M |
-1.22 M |
2.10 M |
1.52 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |