| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
128.72 M |
130.65 M |
147.12 M |
184.72 M |
179.20 M |
| Depreciation & Depletion |
84.54 M |
84.01 M |
83.87 M |
136.96 M |
123.50 M |
| Amortization of Intangible Assets |
44.18 M |
46.64 M |
63.25 M |
47.76 M |
55.70 M |
| Deferred Income Taxes and Investment Tax credity |
130.35 M |
136.66 M |
95.02 M |
51.86 M |
20.85 M |
| Deferred Income Taxes |
130.35 M |
136.66 M |
95.02 M |
51.86 M |
20.85 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.56 B |
308.76 M |
288.89 M |
264.56 M |
98.20 M |
| Funds from Operations |
40.18 M |
748.47 M |
607.71 M |
475.65 M |
336.18 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
30.11 M |
-346.03 M |
-186.50 M |
-49.37 M |
36.34 M |
| Incline (Decline) in Receivables |
48.43 M |
-377.90 M |
-169.01 M |
-100.72 M |
-28.80 M |
| Incline (Decline) in Inventories |
2.58 M |
6.20 M |
-10.87 M |
-7.59 M |
-3.56 M |
| Incline (Decline) in Accounts Payable |
-42.88 M |
20.35 M |
-51.46 M |
20.33 M |
2.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
21.98 M |
5.32 M |
44.84 M |
38.61 M |
66.70 M |
| Net Cash Flow/Operating Activities |
70.29 M |
402.44 M |
421.22 M |
426.28 M |
372.52 M |
| Additions to Other Assets |
2.39 M |
2.00 M |
8.41 M |
2.60 M |
4.16 M |
| Net Assets from Acquisitions |
20.93 M |
80.72 M |
65.78 M |
297.13 M |
115.17 M |
| Incline (Decline) in Inventories |
66.83 M |
3.21 M |
3.95 M |
195.16 M |
572.61 M |
| Decrease in Investments |
60.56 M |
12.79 M |
33.69 M |
310.22 M |
535.14 M |
| Disposal of Fixed Assets |
0.00 |
46.50 M |
317,000.00 |
33.62 M |
3.62 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 |
126.88 M |
108.44 M |
111.76 M |
222.70 M |
214.95 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
95.26 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
48.19 M |
255.46 M |
156.65 M |
146.48 M |
73.40 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
279.06 M |
418.62 M |
624.04 M |
101.07 M |
94.10 M |
| Long Term Borrowings |
0.00 |
0.00 |
500.00 M |
160.00 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 |
230.21 M |
28.00 M |
360.48 M |
62,000.00 |
370,000.00 |
| 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 |
18.45 M |
21.09 M |
10.71 M |
0.00 |
0.00 |
| Other Uses - Financing |
17.66 M |
21.09 M |
-1.32 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-443.42 M |
-170.07 M |
-233.93 M |
205.35 M |
-21.08 M |
| Effect of Exchange rate on Cash |
5.35 M |
4.65 M |
-2.50 M |
3.86 M |
2.85 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |