| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
472.35 M |
399.48 M |
407.73 M |
400.64 M |
388.22 M |
| Depreciation & Depletion |
378.00 M |
346.30 M |
322.21 M |
311.38 M |
321.07 M |
| Amortization of Intangible Assets |
94.35 M |
53.18 M |
85.52 M |
89.26 M |
67.15 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.24 B |
25.24 M |
-7.06 M |
11.54 M |
-6.62 M |
| Funds from Operations |
609.98 M |
705.63 M |
593.27 M |
468.06 M |
428.21 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.36 M |
-11.20 M |
-54.73 M |
42.02 M |
64.29 M |
| Incline (Decline) in Receivables |
94.36 M |
-137.34 M |
-101.34 M |
-10.63 M |
-21.15 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-104.72 M |
93.38 M |
65.38 M |
-13.30 M |
51.54 M |
| Incline (Decline) in Income Taxes Payable |
-38.63 M |
2.47 M |
12.81 M |
28.21 M |
33.30 M |
| Incline (Decline) in Other Accruals |
-805,000.00 |
-2.54 M |
1.15 M |
1.91 M |
343,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
43.43 M |
32.82 M |
-32.73 M |
35.84 M |
257,000.00 |
| Net Cash Flow/Operating Activities |
603.62 M |
694.43 M |
538.54 M |
510.09 M |
492.50 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
96.50 M |
69.06 M |
242.42 M |
99.60 M |
94.88 M |
| Incline (Decline) in Inventories |
5.74 M |
659,000.00 |
99,000.00 |
7.95 M |
619,000.00 |
| Decrease in Investments |
7.65 M |
962,000.00 |
7.29 M |
951,000.00 |
12.08 M |
| Disposal of Fixed Assets |
41.55 M |
17.32 M |
15.45 M |
920,000.00 |
8.35 M |
| Other Uses - Investing |
14.47 M |
29.24 M |
35.45 M |
55.38 M |
52.12 M |
| Other Sources - Investing |
4.70 M |
0.00 |
2.37 M |
420,000.00 |
414,000.00 |
| Net Cash Flow - Investing |
425.84 M |
356.37 M |
489.01 M |
361.37 M |
310.66 M |
| Proceeds from Stock Options |
4.26 M |
10.78 M |
2.18 M |
166,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
600.64 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
132.65 M |
129.26 M |
156.10 M |
108.60 M |
71.39 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
200.24 M |
142.90 M |
215.77 M |
786.96 M |
253.40 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 |
4.33 M |
0.00 |
0.00 |
0.00 |
1.74 M |
| Other Uses - Financing |
-169.51 M |
-302.88 M |
4.33 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-232.84 M |
-305.75 M |
-53.16 M |
-77.55 M |
-182.01 M |
| Effect of Exchange rate on Cash |
14.98 M |
-2.81 M |
385,000.00 |
-471,000.00 |
4.01 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |