| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
295.72 M |
254.66 M |
213.84 M |
191.87 M |
167.28 M |
| Depreciation & Depletion |
254.62 M |
222.66 M |
187.74 M |
170.70 M |
151.95 M |
| Amortization of Intangible Assets |
41.10 M |
32.00 M |
26.09 M |
21.18 M |
15.33 M |
| Deferred Income Taxes and Investment Tax credity |
73.00 M |
63.64 M |
53.60 M |
35.76 M |
26.25 M |
| Deferred Income Taxes |
73.00 M |
63.64 M |
53.60 M |
35.76 M |
26.25 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
77.11 M |
32.12 M |
-9.63 M |
13.61 M |
13.83 M |
| Funds from Operations |
563.97 M |
483.68 M |
386.21 M |
376.05 M |
337.46 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-26.94 M |
960,000.00 |
-11.92 M |
1.12 M |
-32.09 M |
| Incline (Decline) in Receivables |
-25.93 M |
-33.65 M |
-53.87 M |
-45.57 M |
-48.02 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-21.67 M |
14.21 M |
9.01 M |
21.02 M |
12.37 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
12.84 M |
25.93 M |
37.32 M |
34.36 M |
9.85 M |
| Incline (Decline) in Other Assets or Liabilties |
7.82 M |
-5.54 M |
-4.39 M |
-8.68 M |
-6.29 M |
| Net Cash Flow/Operating Activities |
537.03 M |
484.64 M |
374.28 M |
377.18 M |
305.36 M |
| Additions to Other Assets |
14.18 M |
16.40 M |
14.25 M |
13.43 M |
12.47 M |
| Net Assets from Acquisitions |
56.63 M |
481.53 M |
81.21 M |
178.24 M |
384.34 M |
| Incline (Decline) in Inventories |
1.71 M |
0.00 |
5.94 M |
0.00 |
858,000.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
17.74 M |
16.66 M |
27.62 M |
3.11 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
459.59 M |
866.64 M |
466.71 M |
436.18 M |
626.52 M |
| Proceeds from Stock Options |
16.14 M |
21.84 M |
22.24 M |
25.65 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-8.08 M |
0.00 |
-932,000.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.09 B |
2.75 B |
825.92 M |
568.73 M |
1.42 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.03 B |
2.31 B |
767.36 M |
509.60 M |
1.11 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 |
6.07 M |
8.72 M |
4.39 M |
0.00 |
6.66 M |
| Other Uses - Financing |
6.07 M |
8.72 M |
1.92 M |
-2.40 M |
-35.32 M |
| Net Cash Flow - Financing |
87.37 M |
457.00 M |
82.73 M |
81.45 M |
276.57 M |
| Effect of Exchange rate on Cash |
-12.04 M |
5.22 M |
1.65 M |
-979,000.00 |
1.85 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |