| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
69.29 M |
66.72 M |
46.90 M |
47.48 M |
65.68 M |
| Depreciation & Depletion |
53.96 M |
52.17 M |
45.30 M |
47.48 M |
65.68 M |
| Amortization of Intangible Assets |
15.32 M |
14.55 M |
1.61 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.10 B |
19.67 M |
-22.55 M |
27.11 M |
41.25 M |
| Funds from Operations |
464.18 M |
502.84 M |
403.25 M |
350.12 M |
359.16 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
155.62 M |
347.90 M |
-282.41 M |
52.43 M |
-171.66 M |
| Incline (Decline) in Receivables |
269.66 M |
-279.64 M |
-202.14 M |
-188.24 M |
-122.88 M |
| Incline (Decline) in Inventories |
85.49 M |
116.66 M |
-119.61 M |
11.71 M |
-97.08 M |
| Incline (Decline) in Accounts Payable |
-191.67 M |
475.16 M |
52.56 M |
258.48 M |
11.59 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
2.98 M |
32.46 M |
13.78 M |
-11.74 M |
23.42 M |
| Incline (Decline) in Other Assets or Liabilties |
-10.83 M |
3.27 M |
-27.01 M |
-17.79 M |
13.30 M |
| Net Cash Flow/Operating Activities |
619.80 M |
850.74 M |
120.84 M |
402.55 M |
187.51 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
333.49 M |
539.62 M |
176.24 M |
179.00 M |
34.98 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
230.46 M |
452.59 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
389.06 M |
294.51 M |
| Disposal of Fixed Assets |
0.00 |
13.00 M |
0.00 |
18.35 M |
10.51 M |
| Other Uses - Investing |
512,000.00 |
23,000.00 |
-3.65 M |
-2.43 M |
-9.63 M |
| Other Sources - Investing |
0.00 |
0.00 |
3.65 M |
2.43 M |
9.63 M |
| Net Cash Flow - Investing |
492.69 M |
665.48 M |
238.66 M |
32.80 M |
196.44 M |
| Proceeds from Stock Options |
4.39 M |
55.08 M |
58.87 M |
82.18 M |
27.92 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
145,000.00 |
326,000.00 |
0.00 |
312.51 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
115.76 M |
84.24 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
3.95 B |
2.51 B |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
2.60 M |
-90.32 M |
-22.30 M |
11.99 M |
-39.88 M |
| Reduction in Long Term Debt |
3.95 B |
2.48 B |
176.28 M |
182.61 M |
601.18 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 |
161,000.00 |
7.69 M |
6.66 M |
0.00 |
0.00 |
| Other Uses - Financing |
161,000.00 |
7.69 M |
6.66 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-111.10 M |
-82.23 M |
-132.73 M |
-88.44 M |
-300.62 M |
| Effect of Exchange rate on Cash |
-12.47 M |
6.96 M |
7.62 M |
-5.94 M |
2.45 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |