| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
208.75 M |
138.14 M |
114.81 M |
91.86 M |
84.75 M |
| Depreciation & Depletion |
161.80 M |
126.60 M |
109.20 M |
86.70 M |
78.30 M |
| Amortization of Intangible Assets |
46.95 M |
11.54 M |
5.61 M |
5.16 M |
6.45 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
12.22 M |
4.89 M |
9.18 M |
-819,000.00 |
2.67 M |
| Funds from Operations |
709.41 M |
550.23 M |
520.22 M |
335.06 M |
490.14 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
65.89 M |
-122.03 M |
-115.27 M |
-24.30 M |
-242.22 M |
| Incline (Decline) in Receivables |
310.98 M |
57.65 M |
-72.28 M |
12.15 M |
-127.84 M |
| Incline (Decline) in Inventories |
-18.67 M |
-119.58 M |
-66.24 M |
-17.20 M |
-196.99 M |
| Incline (Decline) in Accounts Payable |
-88.45 M |
-48.84 M |
-9.79 M |
-25.75 M |
57.68 M |
| Incline (Decline) in Income Taxes Payable |
-21.76 M |
-10.68 M |
13.97 M |
— |
— |
| Incline (Decline) in Other Accruals |
34.60 M |
3.81 M |
22.43 M |
4.93 M |
33.21 M |
| Incline (Decline) in Other Assets or Liabilties |
-150.81 M |
-4.39 M |
-3.37 M |
1.55 M |
-8.28 M |
| Net Cash Flow/Operating Activities |
775.30 M |
428.20 M |
404.95 M |
310.76 M |
247.92 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
271.16 M |
848.07 M |
89.11 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
20.37 M |
3.58 M |
14.08 M |
0.00 |
0.00 |
| Decrease in Investments |
32.76 M |
0.00 |
14.08 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-2.04 M |
-224,000.00 |
-311,000.00 |
-1.34 M |
-55,000.00 |
| Other Sources - Investing |
2.04 M |
224,000.00 |
311,000.00 |
1.34 M |
55,000.00 |
| Net Cash Flow - Investing |
669.23 M |
1.25 B |
217.41 M |
62.04 M |
101.99 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
10.88 M |
11.59 M |
28.50 M |
13.31 M |
27.90 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
501.78 M |
533.65 M |
247.41 M |
186.76 M |
55.18 M |
| Long Term Borrowings |
2.85 B |
3.16 B |
330.00 M |
268.71 M |
188.29 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.40 B |
1.76 B |
297.23 M |
276.51 M |
347.49 M |
| Cash Dividends Paid Total |
71.29 M |
55.64 M |
37.54 M |
18.28 M |
7.45 M |
| Common Dividends (Cash) |
71.29 M |
55.64 M |
37.54 M |
18.28 M |
7.45 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
-1.10 M |
| Net Cash Flow - Financing |
-118.32 M |
817.54 M |
-223.68 M |
-199.53 M |
-195.02 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |