| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
340.00 M |
271.00 M |
205.00 M |
121.00 M |
75.72 M |
| Depreciation & Depletion |
311.00 M |
258.00 M |
200.00 M |
116.00 M |
75.72 M |
| Amortization of Intangible Assets |
29.00 M |
13.00 M |
5.00 M |
5.00 M |
1.08 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 |
3.00 M |
-75.00 M |
1.00 M |
56.00 M |
54.73 M |
| Funds from Operations |
983.00 M |
573.00 M |
418.00 M |
580.00 M |
462.21 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
714.00 M |
832.00 M |
284.00 M |
153.00 M |
104.35 M |
| Incline (Decline) in Receivables |
-218.00 M |
-255.00 M |
-103.00 M |
-84.00 M |
-1.74 M |
| Incline (Decline) in Inventories |
-232.00 M |
-303.00 M |
-282.00 M |
-104.00 M |
-168.90 M |
| Incline (Decline) in Accounts Payable |
812.00 M |
928.00 M |
402.00 M |
274.00 M |
286.09 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
247.00 M |
429.00 M |
241.00 M |
60.00 M |
-14.15 M |
| Incline (Decline) in Other Assets or Liabilties |
105.00 M |
33.00 M |
26.00 M |
7.00 M |
3.05 M |
| Net Cash Flow/Operating Activities |
1.70 B |
1.40 B |
702.00 M |
733.00 M |
566.56 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
494.00 M |
75.00 M |
32.00 M |
24.00 M |
71.20 M |
| Incline (Decline) in Inventories |
1.68 B |
930.00 M |
1.93 B |
1.39 B |
1.58 B |
| Decrease in Investments |
1.30 B |
1.27 B |
1.84 B |
836.00 M |
1.43 B |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.20 B |
-42.00 M |
333.00 M |
778.00 M |
317.63 M |
| Proceeds from Stock Options |
11.00 M |
91.00 M |
35.00 M |
62.00 M |
60.11 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
4.00 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
100.00 M |
248.00 M |
252.00 M |
0.00 |
0.00 |
| Long Term Borrowings |
87.00 M |
24.00 M |
98.00 M |
11.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
355.00 M |
74.00 M |
383.00 M |
270.00 M |
157.40 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 |
159.00 M |
257.00 M |
102.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
159.00 M |
257.00 M |
102.00 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-198.00 M |
50.00 M |
-400.00 M |
-193.00 M |
-97.29 M |
| Effect of Exchange rate on Cash |
-70.00 M |
20.00 M |
40.00 M |
-52.00 M |
48.69 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |