| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
66.07 M |
59.23 M |
53.78 M |
66.53 M |
61.75 M |
| Depreciation & Depletion |
50.65 M |
49.17 M |
43.73 M |
55.05 M |
61.75 M |
| Amortization of Intangible Assets |
15.42 M |
10.06 M |
10.04 M |
11.47 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 |
1.45 B |
-322,000.00 |
52.00 M |
81.07 M |
47.12 M |
| Funds from Operations |
308.96 M |
665.14 M |
598.44 M |
404.31 M |
340.83 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
809.08 M |
-211.52 M |
126.20 M |
-423.43 M |
121.00 M |
| Incline (Decline) in Receivables |
709.91 M |
46.10 M |
-129.35 M |
-254.69 M |
-168.89 M |
| Incline (Decline) in Inventories |
483.45 M |
36.45 M |
53.68 M |
-142.56 M |
144.00 M |
| Incline (Decline) in Accounts Payable |
-375.51 M |
-123.35 M |
262.19 M |
99.67 M |
191.27 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-8.78 M |
-170.73 M |
-60.32 M |
-125.84 M |
-45.38 M |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow/Operating Activities |
1.12 B |
453.62 M |
724.64 M |
-19.11 M |
461.84 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
314.94 M |
369.38 M |
433.23 M |
317.11 M |
3.56 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 |
27.48 M |
80.66 M |
6.22 M |
27.15 M |
7.27 M |
| 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 |
397.68 M |
378.38 M |
485.79 M |
341.77 M |
27.63 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
593.17 M |
335.99 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
-90.44 M |
0.00 |
-123.00 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
316.36 M |
41.93 M |
505.82 M |
370.61 M |
100.46 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 |
1.56 M |
8.88 M |
69.51 M |
30.99 M |
2.27 M |
| Other Uses - Financing |
1.56 M |
8.88 M |
69.51 M |
30.99 M |
2.27 M |
| Net Cash Flow - Financing |
-405.24 M |
-33.05 M |
33.87 M |
-3.62 M |
-98.19 M |
| Effect of Exchange rate on Cash |
-11.64 M |
40.91 M |
7.92 M |
3.35 M |
-10.82 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |