| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
218.60 M |
49.51 M |
55.56 M |
60.17 M |
60.53 M |
| Depreciation & Depletion |
95.80 M |
38.79 M |
40.42 M |
44.76 M |
44.16 M |
| Amortization of Intangible Assets |
122.80 M |
10.72 M |
15.13 M |
15.41 M |
16.37 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 |
415.31 M |
14.55 M |
-24.39 M |
29.91 M |
-105.37 M |
| Funds from Operations |
297.38 M |
257.42 M |
169.19 M |
133.25 M |
45.03 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
64.54 M |
-17.50 M |
-50.37 M |
-46.99 M |
63.32 M |
| Incline (Decline) in Receivables |
59.10 M |
-8.88 M |
-19.86 M |
-43.30 M |
-3.64 M |
| Incline (Decline) in Inventories |
80.02 M |
-5.56 M |
-23.96 M |
-15.36 M |
42.19 M |
| Incline (Decline) in Accounts Payable |
-108.79 M |
-2.94 M |
4.50 M |
20.36 M |
16.42 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
34.22 M |
-102,000.00 |
-11.04 M |
-8.68 M |
8.35 M |
| Net Cash Flow/Operating Activities |
361.92 M |
239.92 M |
118.82 M |
86.26 M |
108.35 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
61.41 M |
2.08 B |
13.81 M |
0.00 |
259.91 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
49.77 M |
24.48 M |
0.00 |
| Decrease in Investments |
0.00 |
146.07 M |
0.00 |
0.00 |
18.06 M |
| Disposal of Fixed Assets |
16.89 M |
10.96 M |
14.92 M |
1.73 M |
5.68 M |
| Other Uses - Investing |
5.01 M |
0.00 |
-29.80 M |
-653,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
29.80 M |
653,000.00 |
0.00 |
| Net Cash Flow - Investing |
107.36 M |
1.95 B |
50.41 M |
42.04 M |
249.38 M |
| Proceeds from Stock Options |
12.87 M |
35.45 M |
54.97 M |
17.23 M |
13.24 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
-306,000.00 |
-10.73 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.57 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
2.10 B |
0.00 |
0.00 |
350.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
484.31 M |
34.10 M |
13.20 M |
13.00 M |
223.00 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 |
6.23 M |
16.69 M |
18.14 M |
0.00 |
0.00 |
| Other Uses - Financing |
435,000.00 |
-17.16 M |
18.14 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-472.58 M |
2.08 B |
59.91 M |
3.92 M |
129.51 M |
| Effect of Exchange rate on Cash |
-19.32 M |
2.13 M |
1.17 M |
-1.22 M |
802,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |