| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
175.50 M |
187.84 M |
111.01 M |
90.42 M |
68.22 M |
| Depreciation & Depletion |
163.60 M |
121.30 M |
79.30 M |
68.60 M |
57.10 M |
| Amortization of Intangible Assets |
11.90 M |
66.54 M |
31.71 M |
21.82 M |
11.12 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 |
-22.32 M |
11.52 M |
4.41 M |
3.36 M |
-1.33 M |
| Funds from Operations |
624.42 M |
542.26 M |
319.32 M |
162.08 M |
117.98 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-222.06 M |
-11.79 M |
-39.11 M |
-3.70 M |
-26.65 M |
| Incline (Decline) in Receivables |
-77.56 M |
-25.36 M |
-88.30 M |
-32.10 M |
-35.28 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
20.25 M |
-7.04 M |
7.26 M |
5.70 M |
16.14 M |
| Incline (Decline) in Income Taxes Payable |
12.43 M |
8.52 M |
-13.08 M |
26.14 M |
-2.88 M |
| Incline (Decline) in Other Accruals |
-5.92 M |
7.59 M |
43.38 M |
16.60 M |
13.87 M |
| Incline (Decline) in Other Assets or Liabilties |
-171.26 M |
4.50 M |
11.64 M |
-20.04 M |
-18.50 M |
| Net Cash Flow/Operating Activities |
402.36 M |
530.47 M |
280.21 M |
158.38 M |
91.33 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
8.41 M |
110.97 M |
239.34 M |
2.75 M |
35.04 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
57.78 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
155.31 M |
18.10 M |
18.34 M |
32.08 M |
0.00 |
| Other Uses - Investing |
3.58 M |
-9.09 M |
13.63 M |
1.10 M |
0.00 |
| Other Sources - Investing |
0.00 |
9.09 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
310.54 M |
502.30 M |
581.98 M |
96.94 M |
109.16 M |
| Proceeds from Stock Options |
5.83 M |
9.25 M |
63.20 M |
18.16 M |
10.27 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
130.26 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
103.78 M |
33.77 M |
256.00 M |
0.00 |
113.44 M |
| Long Term Borrowings |
0.00 |
0.00 |
695.47 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
810,000.00 |
893,000.00 |
200.81 M |
39.31 M |
13.71 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 |
5.41 M |
9.41 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
5.41 M |
9.41 M |
-16.93 M |
-439,000.00 |
-60,000.00 |
| Net Cash Flow - Financing |
-93.35 M |
-16.01 M |
284.93 M |
-21.59 M |
13.32 M |
| Effect of Exchange rate on Cash |
-5.27 M |
516,000.00 |
1.34 M |
-680,000.00 |
-7,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |