| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
102.82 M |
113.69 M |
67.60 M |
45.52 M |
54.86 M |
| Depreciation & Depletion |
63.90 M |
53.90 M |
43.70 M |
36.60 M |
33.70 M |
| Amortization of Intangible Assets |
38.92 M |
59.79 M |
23.90 M |
8.92 M |
21.16 M |
| Deferred Income Taxes and Investment Tax credity |
5.46 M |
278.27 M |
225.18 M |
172.87 M |
160.28 M |
| Deferred Income Taxes |
5.46 M |
278.27 M |
225.18 M |
172.87 M |
160.28 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.37 B |
512.23 M |
32.78 M |
33.76 M |
18.80 M |
| Funds from Operations |
396.01 M |
1.02 B |
395.89 M |
290.95 M |
154.18 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-526.39 M |
-373.54 M |
-25.41 M |
68.70 M |
27.99 M |
| Incline (Decline) in Receivables |
230.48 M |
-138.96 M |
-188.71 M |
-93.14 M |
-68.52 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-102.98 M |
-53.20 M |
71.21 M |
66.34 M |
-10.84 M |
| Incline (Decline) in Income Taxes Payable |
-79.95 M |
-138.09 M |
2.44 M |
86.70 M |
18.21 M |
| Incline (Decline) in Other Accruals |
-505.58 M |
148.76 M |
196.32 M |
102.50 M |
73.56 M |
| Incline (Decline) in Other Assets or Liabilties |
-68.36 M |
-192.04 M |
-106.68 M |
-93.70 M |
15.58 M |
| Net Cash Flow/Operating Activities |
-130.37 M |
648.21 M |
370.48 M |
359.66 M |
182.18 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
239.93 M |
184.96 M |
1.78 B |
75.69 M |
25.14 M |
| Incline (Decline) in Inventories |
56.35 M |
97.83 M |
34.39 M |
0.00 |
0.00 |
| Decrease in Investments |
25.44 M |
57.81 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
64.83 M |
50.40 M |
3.95 M |
| Other Uses - Investing |
96.71 M |
-33.51 M |
187.33 M |
2.06 M |
-4.38 M |
| Other Sources - Investing |
35.13 M |
223.11 M |
8.46 M |
9.11 M |
6.70 M |
| Net Cash Flow - Investing |
419.01 M |
284.42 M |
2.06 B |
115.51 M |
23.32 M |
| Proceeds from Stock Options |
4.03 M |
11.87 M |
15.57 M |
11.45 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
207.84 M |
0.00 |
0.00 |
0.00 |
139.96 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
635.00 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
2.58 B |
604.19 M |
2.92 B |
53.54 M |
186.75 M |
| Incline or Decline in Short Term Borrowings |
-44.56 M |
33.52 M |
-8.63 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.38 B |
671.01 M |
1.47 B |
110.58 M |
395.78 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 |
52.83 M |
568.41 M |
61.58 M |
0.00 |
1.71 M |
| Other Uses - Financing |
2.47 M |
379.18 M |
29.79 M |
-1.69 M |
1.71 M |
| Net Cash Flow - Financing |
373.96 M |
-277.25 M |
1.48 B |
-47.27 M |
-67.37 M |
| Effect of Exchange rate on Cash |
-8.63 M |
11.86 M |
7.52 M |
-4.48 M |
1.52 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |