| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
132.10 M |
132.40 M |
107.80 M |
100.40 M |
48.10 M |
| Depreciation & Depletion |
130.90 M |
123.10 M |
104.40 M |
99.10 M |
47.30 M |
| Amortization of Intangible Assets |
1.20 M |
9.30 M |
3.40 M |
1.30 M |
800,000.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
78.60 M |
91.50 M |
16.50 M |
97.30 M |
21.60 M |
| Funds from Operations |
328.90 M |
311.60 M |
314.00 M |
273.50 M |
159.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
5.20 M |
-48.50 M |
-68.10 M |
27.90 M |
-10.40 M |
| Incline (Decline) in Receivables |
-11.20 M |
-8.80 M |
-46.80 M |
-26.10 M |
-11.10 M |
| Incline (Decline) in Inventories |
-2.00 M |
-6.20 M |
-11.40 M |
9.40 M |
-6.60 M |
| Incline (Decline) in Accounts Payable |
-11.10 M |
-29.50 M |
21.50 M |
23.10 M |
8.90 M |
| Incline (Decline) in Income Taxes Payable |
26.20 M |
-4.00 M |
-31.40 M |
20.30 M |
-100,000.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
3.30 M |
0.00 |
0.00 |
1.20 M |
-1.50 M |
| Net Cash Flow/Operating Activities |
334.10 M |
263.10 M |
245.90 M |
301.40 M |
149.40 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
21.80 M |
0.00 |
281.30 M |
963.60 M |
30.50 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 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
11.70 M |
-107.90 M |
-62.20 M |
-31.80 M |
1.10 M |
| Other Sources - Investing |
107.90 M |
65.80 M |
31.80 M |
0.00 |
700,000.00 |
| Net Cash Flow - Investing |
191.10 M |
56.20 M |
415.40 M |
1.10 B |
113.60 M |
| Proceeds from Stock Options |
4.40 M |
14.00 M |
3.60 M |
45.80 M |
10.20 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
500,000.00 |
-1.00 M |
-40.70 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
10.40 M |
615.00 M |
260.00 M |
1.97 B |
0.00 |
| Incline or Decline in Short Term Borrowings |
1.97 B |
30.00 M |
0.00 |
— |
— |
| Reduction in Long Term Debt |
10.10 M |
765.90 M |
110.00 M |
1.16 B |
79.90 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 |
0.00 |
0.00 |
0.00 |
0.00 |
1.90 M |
| Other Uses - Financing |
-125.10 M |
-29.60 M |
-1.30 M |
-3.90 M |
1.90 M |
| Net Cash Flow - Financing |
-120.40 M |
-166.00 M |
151.30 M |
811.30 M |
-37.80 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |