| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
117.41 M |
113.40 M |
119.66 M |
80.32 M |
56.30 M |
| Depreciation & Depletion |
52.64 M |
54.86 M |
57.11 M |
44.74 M |
35.01 M |
| Amortization of Intangible Assets |
64.77 M |
58.55 M |
62.56 M |
35.58 M |
21.29 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
0.00 |
213.56 M |
82.21 M |
65.78 M |
45.11 M |
| Funds from Operations |
340.16 M |
482.23 M |
467.05 M |
482.87 M |
395.57 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
98.03 M |
23.30 M |
-358.53 M |
-219.33 M |
-226.72 M |
| Incline (Decline) in Receivables |
48.96 M |
-41.38 M |
-361.54 M |
-163.13 M |
-153.99 M |
| Incline (Decline) in Inventories |
4.78 M |
13.39 M |
24.02 M |
-70.80 M |
12.79 M |
| Incline (Decline) in Accounts Payable |
-46.52 M |
107.38 M |
-144.89 M |
36.96 M |
-16.10 M |
| Incline (Decline) in Income Taxes Payable |
-7.15 M |
13.32 M |
41.21 M |
9.78 M |
— |
| Incline (Decline) in Other Accruals |
21.85 M |
-808,000.00 |
360,000.00 |
-748,000.00 |
-17.55 M |
| Incline (Decline) in Other Assets or Liabilties |
76.12 M |
-68.60 M |
82.31 M |
-31.40 M |
-51.86 M |
| Net Cash Flow/Operating Activities |
438.20 M |
505.53 M |
108.52 M |
263.54 M |
168.86 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
225.71 M |
151.14 M |
94.35 M |
2.62 B |
398.56 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 |
-1.53 M |
483,000.00 |
1.28 M |
1.48 M |
-512,000.00 |
| Other Sources - Investing |
847,000.00 |
291,000.00 |
46,000.00 |
39,000.00 |
512,000.00 |
| Net Cash Flow - Investing |
285.29 M |
196.89 M |
126.87 M |
2.65 B |
415.97 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
9.80 M |
12.28 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
45.76 M |
724.64 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
101.56 M |
8.97 M |
2.75 M |
0.00 |
0.00 |
| Long Term Borrowings |
396.00 M |
95.00 M |
170.33 M |
5.33 B |
835.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
493.72 M |
254.31 M |
272.92 M |
3.53 B |
690.98 M |
| Cash Dividends Paid Total |
10.75 M |
10.97 M |
10.94 M |
9.55 M |
9.39 M |
| Common Dividends (Cash) |
10.75 M |
10.97 M |
10.94 M |
9.55 M |
9.39 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
963,000.00 |
4.11 M |
10.41 M |
0.00 |
0.00 |
| Other Uses - Financing |
963,000.00 |
4.11 M |
10.41 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-209.07 M |
-175.14 M |
-60.11 M |
2.51 B |
144.44 M |
| Effect of Exchange rate on Cash |
-3.20 M |
2.91 M |
1.08 M |
-943,000.00 |
-571,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |