| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
132.08 M |
109.77 M |
101.35 M |
78.40 M |
82.84 M |
| Depreciation & Depletion |
98.73 M |
81.46 M |
75.91 M |
64.02 M |
70.16 M |
| Amortization of Intangible Assets |
33.35 M |
28.32 M |
25.44 M |
14.38 M |
12.68 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 |
61.82 M |
67.11 M |
36.09 M |
5.25 M |
10.66 M |
| Funds from Operations |
797.17 M |
721.20 M |
515.60 M |
288.82 M |
173.21 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
190.41 M |
-269.48 M |
30.91 M |
63.26 M |
22.02 M |
| Incline (Decline) in Receivables |
-157.90 M |
-69.22 M |
-81.76 M |
-80.66 M |
-44.39 M |
| Incline (Decline) in Inventories |
-9.32 M |
-355.22 M |
-269.77 M |
-137.38 M |
76.21 M |
| Incline (Decline) in Accounts Payable |
278.97 M |
219.50 M |
382.85 M |
255.21 M |
-9.06 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
78.66 M |
-64.54 M |
-414,000.00 |
26.09 M |
-736,000.00 |
| Net Cash Flow/Operating Activities |
987.58 M |
451.72 M |
546.51 M |
352.09 M |
195.23 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
191.68 M |
76.39 M |
28.85 M |
328.57 M |
171.03 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
22.03 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-3.90 M |
-9.06 M |
-16.64 M |
-5.47 M |
-10.13 M |
| Other Sources - Investing |
3.90 M |
9.06 M |
16.64 M |
5.47 M |
10.13 M |
| Net Cash Flow - Investing |
460.03 M |
312.92 M |
197.04 M |
400.60 M |
192.35 M |
| Proceeds from Stock Options |
17.63 M |
52.78 M |
76.00 M |
218.99 M |
41.98 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
279.39 M |
321.91 M |
282.19 M |
9.40 M |
95.32 M |
| Long Term Borrowings |
742.37 M |
0.00 |
491.37 M |
0.00 |
431.32 M |
| Incline or Decline in Short Term Borrowings |
31.86 M |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
114.32 M |
206.02 M |
4.71 M |
17.06 M |
448.82 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 |
16.99 M |
28.03 M |
16.58 M |
0.00 |
0.00 |
| Other Uses - Financing |
16.99 M |
28.03 M |
16.58 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
415.13 M |
-447.11 M |
297.05 M |
192.53 M |
-70.84 M |
| Effect of Exchange rate on Cash |
-61.55 M |
14.69 M |
25.04 M |
-9.04 M |
2.84 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |