| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
73.94 M |
86.69 M |
70.70 M |
37.21 M |
— |
| Depreciation & Depletion |
51.33 M |
41.25 M |
29.02 M |
19.60 M |
— |
| Amortization of Intangible Assets |
22.61 M |
45.45 M |
41.68 M |
17.61 M |
— |
| Deferred Income Taxes and Investment Tax credity |
18.77 M |
16.30 M |
— |
— |
— |
| Deferred Income Taxes |
18.77 M |
16.30 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
417.17 M |
438.88 M |
22.88 M |
120.07 M |
— |
| Funds from Operations |
542.98 M |
411.90 M |
285.25 M |
235.29 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
7.12 M |
-44.86 M |
-17.52 M |
-80.56 M |
— |
| Incline (Decline) in Receivables |
-10.62 M |
-32.93 M |
-50.38 M |
-65.53 M |
— |
| Incline (Decline) in Inventories |
1.52 M |
-1.97 M |
449,000.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
162,000.00 |
-156,000.00 |
468,000.00 |
-11.90 M |
— |
| Incline (Decline) in Income Taxes Payable |
12.62 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
7.28 M |
-4.26 M |
17.23 M |
-3.00 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.32 M |
-9.02 M |
17.14 M |
-574,000.00 |
— |
| Net Cash Flow/Operating Activities |
550.11 M |
367.04 M |
267.73 M |
154.73 M |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
11.54 M |
29.88 M |
372.16 M |
522.79 M |
— |
| Incline (Decline) in Inventories |
4.17 M |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
-1.31 M |
-60.16 M |
-120.53 M |
10.53 M |
— |
| Other Sources - Investing |
1.31 M |
60.41 M |
120.63 M |
— |
— |
| Net Cash Flow - Investing |
91.83 M |
42.81 M |
292.04 M |
562.34 M |
— |
| Proceeds from Stock Options |
5.87 M |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
80.00 M |
0.00 |
0.00 |
293.96 M |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
528.82 M |
261.28 M |
59.61 M |
0.00 |
— |
| Cash Dividends Paid Total |
24.55 M |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
24.55 M |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
93.96 M |
0.00 |
136.52 M |
148.23 M |
— |
| Other Uses - Financing |
10.62 M |
-66.52 M |
98.36 M |
119.19 M |
— |
| Net Cash Flow - Financing |
-456.88 M |
-327.81 M |
38.75 M |
413.15 M |
— |
| Effect of Exchange rate on Cash |
-3.96 M |
-2.85 M |
-1.44 M |
9,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |