| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
172.46 M |
141.36 M |
126.53 M |
89.97 M |
59.02 M |
| Depreciation & Depletion |
54.30 M |
33.30 M |
34.80 M |
26.70 M |
15.00 M |
| Amortization of Intangible Assets |
118.16 M |
108.06 M |
91.73 M |
63.27 M |
44.02 M |
| Deferred Income Taxes and Investment Tax credity |
1.77 M |
1.74 M |
1.97 M |
— |
— |
| Deferred Income Taxes |
1.77 M |
1.74 M |
1.97 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
156.24 M |
38.81 M |
120.24 M |
270.21 M |
255.09 M |
| Funds from Operations |
500.36 M |
-12.49 M |
419.65 M |
153.84 M |
280.37 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-502.24 M |
397.35 M |
-99.73 M |
31.89 M |
-101.77 M |
| Incline (Decline) in Receivables |
-144.98 M |
-601,000.00 |
-63.93 M |
35.07 M |
-105.52 M |
| Incline (Decline) in Inventories |
-37.40 M |
-6.02 M |
-21.80 M |
-44.17 M |
-16.70 M |
| Incline (Decline) in Accounts Payable |
-376.23 M |
382.90 M |
-19.76 M |
94.52 M |
47.86 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
56.37 M |
21.07 M |
5.76 M |
-53.53 M |
-27.41 M |
| Net Cash Flow/Operating Activities |
-1.88 M |
384.86 M |
319.92 M |
185.73 M |
178.60 M |
| Additions to Other Assets |
25.82 M |
107.25 M |
115.85 M |
33.46 M |
45.77 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
566.24 M |
482.52 M |
| Incline (Decline) in Inventories |
31.69 M |
80.26 M |
4.69 M |
211.80 M |
197.65 M |
| Decrease in Investments |
7.60 M |
111.42 M |
260.08 M |
149.07 M |
90.97 M |
| Disposal of Fixed Assets |
16.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-1.65 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
1.65 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
108.14 M |
172.95 M |
20.38 M |
780.48 M |
685.21 M |
| Proceeds from Stock Options |
43.96 M |
93.90 M |
143.49 M |
228.53 M |
12.05 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
6.95 M |
7.10 M |
4.42 M |
2.26 M |
1.17 M |
| Long Term Borrowings |
891.95 M |
0.00 |
727.08 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 |
217.74 M |
3.85 M |
188.89 M |
886.37 M |
51.90 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 |
7.83 M |
13.99 M |
27.19 M |
0.00 |
0.00 |
| Other Uses - Financing |
7.83 M |
13.99 M |
27.19 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-172.89 M |
96.94 M |
-22.62 M |
231.84 M |
-41.02 M |
| Effect of Exchange rate on Cash |
-11.30 M |
13.31 M |
14.54 M |
-6.28 M |
6.18 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |