| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
216.92 M |
193.47 M |
173.30 M |
119.72 M |
86.67 M |
| Depreciation & Depletion |
201.01 M |
178.99 M |
160.72 M |
105.25 M |
71.50 M |
| Amortization of Intangible Assets |
15.91 M |
14.48 M |
12.58 M |
14.46 M |
15.17 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
62.98 M |
-6.54 M |
23.44 M |
49.89 M |
48.86 M |
| Funds from Operations |
748.97 M |
587.31 M |
488.41 M |
326.83 M |
386.89 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-193.04 M |
-54.28 M |
31.16 M |
158.73 M |
33.06 M |
| Incline (Decline) in Receivables |
-190.90 M |
15.91 M |
-74.74 M |
-62.02 M |
-40.26 M |
| Incline (Decline) in Inventories |
-2.72 M |
11.27 M |
-18.59 M |
11.98 M |
4.26 M |
| Incline (Decline) in Accounts Payable |
57.42 M |
-9.22 M |
40.71 M |
28.87 M |
17.76 M |
| Incline (Decline) in Income Taxes Payable |
-30.26 M |
-12.78 M |
-67.33 M |
90.96 M |
-26.00 M |
| Incline (Decline) in Other Accruals |
-31.60 M |
9.69 M |
101.56 M |
21.66 M |
32.90 M |
| Incline (Decline) in Other Assets or Liabilties |
5.01 M |
-69.16 M |
49.55 M |
67.28 M |
44.39 M |
| Net Cash Flow/Operating Activities |
555.93 M |
533.04 M |
519.57 M |
485.55 M |
419.94 M |
| Additions to Other Assets |
65,000.00 |
2.29 M |
5.60 M |
751,000.00 |
635,000.00 |
| Net Assets from Acquisitions |
126.37 M |
144.64 M |
86.50 M |
3.20 B |
0.00 |
| Incline (Decline) in Inventories |
23.06 M |
75.15 M |
0.00 |
97.37 M |
0.00 |
| Decrease in Investments |
72.96 M |
55.53 M |
20.57 M |
20.31 M |
14.34 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-530,000.00 |
-12.29 M |
-22.18 M |
-298.85 M |
265.04 M |
| Other Sources - Investing |
530,000.00 |
12.29 M |
22.18 M |
298.85 M |
1.22 M |
| Net Cash Flow - Investing |
393.96 M |
426.47 M |
312.06 M |
3.05 B |
379.66 M |
| Proceeds from Stock Options |
40.25 M |
62.90 M |
40.59 M |
43.92 M |
43.43 M |
| Other Proceeds from Sale/Issues of Stock |
-130,000.00 |
-4.51 M |
-2,000.00 |
0.00 |
-4.15 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
232.72 M |
6.35 M |
0.00 |
0.00 |
96.54 M |
| Long Term Borrowings |
17.09 B |
13.11 B |
6.35 B |
6.83 B |
4.44 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
17.10 B |
13.16 B |
6.76 B |
4.06 B |
4.24 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 |
8.01 M |
25.54 M |
37.25 M |
0.00 |
0.00 |
| Other Uses - Financing |
8.01 M |
25.54 M |
37.25 M |
-77.88 M |
0.00 |
| Net Cash Flow - Financing |
-198.14 M |
30.28 M |
-329.12 M |
2.74 B |
150.04 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |