| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
244.91 M |
196.11 M |
167.07 M |
114.29 M |
83.02 M |
| Depreciation & Depletion |
240.51 M |
192.81 M |
167.07 M |
114.29 M |
83.02 M |
| Amortization of Intangible Assets |
4.40 M |
3.30 M |
0.00 |
0.00 |
— |
| 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 |
300.72 M |
12.43 M |
7.03 M |
1.79 M |
-2.58 M |
| Funds from Operations |
730.34 M |
555.31 M |
549.54 M |
386.19 M |
219.68 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-40.42 M |
22.26 M |
-42.84 M |
-68.42 M |
-16.47 M |
| Incline (Decline) in Receivables |
-34.50 M |
39.04 M |
7.23 M |
-106.58 M |
-14.58 M |
| Incline (Decline) in Inventories |
3.64 M |
5.34 M |
-4.79 M |
-1.05 M |
-5.03 M |
| Incline (Decline) in Accounts Payable |
3.68 M |
-7.30 M |
-32.58 M |
15.90 M |
-1.38 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
684,000.00 |
-9.67 M |
-10.01 M |
21.06 M |
5.54 M |
| Incline (Decline) in Other Assets or Liabilties |
-13.93 M |
-5.16 M |
-2.69 M |
2.27 M |
-1.02 M |
| Net Cash Flow/Operating Activities |
689.91 M |
577.57 M |
506.70 M |
317.77 M |
203.21 M |
| Additions to Other Assets |
2.72 M |
192,000.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
25.73 M |
38.50 M |
122.92 M |
136.41 M |
148.08 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 |
4.74 M |
5.31 M |
6.80 M |
8.72 M |
9.98 M |
| Other Uses - Investing |
0.00 |
0.00 |
1.18 M |
2.86 M |
-2.08 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
2.08 M |
| Net Cash Flow - Investing |
806.14 M |
512.33 M |
540.72 M |
385.00 M |
301.97 M |
| Proceeds from Stock Options |
2.51 M |
0.00 |
0.00 |
0.00 |
486,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
692,000.00 |
803,000.00 |
1.20 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
397.60 M |
175.80 M |
287.30 M |
268.47 M |
211.20 M |
| Incline or Decline in Short Term Borrowings |
32.88 M |
-12.01 M |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
318.70 M |
229.50 M |
258.00 M |
218.70 M |
118.20 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 |
1.45 M |
267,000.00 |
3.56 M |
16.53 M |
5.34 M |
| Other Uses - Financing |
1.45 M |
267,000.00 |
3.56 M |
16.53 M |
5.34 M |
| Net Cash Flow - Financing |
115.74 M |
-64.75 M |
33.66 M |
67.51 M |
98.83 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |