| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
726.38 M |
672.70 M |
236.28 M |
180.62 M |
164.92 M |
| Depreciation & Depletion |
343.13 M |
196.18 M |
134.22 M |
94.46 M |
81.84 M |
| Amortization of Intangible Assets |
383.25 M |
476.52 M |
102.06 M |
86.16 M |
83.09 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
4.56 M |
-20.56 M |
46.60 M |
2.85 M |
-7.50 M |
| Funds from Operations |
1.23 B |
996.50 M |
483.83 M |
175.05 M |
150.68 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-50.99 M |
-273.85 M |
-74.07 M |
-26.74 M |
-28.49 M |
| Incline (Decline) in Receivables |
-58.34 M |
-183.49 M |
-23.81 M |
-30.08 M |
-33.48 M |
| Incline (Decline) in Inventories |
-39.09 M |
-57.12 M |
-50.65 M |
-55.96 M |
-20.49 M |
| Incline (Decline) in Accounts Payable |
-25.72 M |
-18.35 M |
6.33 M |
48.03 M |
11.24 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
72.15 M |
-14.90 M |
-5.95 M |
11.27 M |
14.24 M |
| Net Cash Flow/Operating Activities |
1.18 B |
722.64 M |
409.75 M |
148.31 M |
122.19 M |
| Additions to Other Assets |
504.63 M |
528.95 M |
77.87 M |
39.62 M |
63.84 M |
| Net Assets from Acquisitions |
— |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
8.82 M |
1.41 B |
61.16 M |
329.06 M |
34.86 M |
| Decrease in Investments |
28.70 M |
21.27 M |
1.11 M |
21.49 M |
— |
| Disposal of Fixed Assets |
2.20 M |
37.80 M |
7.72 M |
4.46 M |
8.62 M |
| Other Uses - Investing |
293,902.00 |
6.48 M |
9.24 M |
866,600.00 |
1.87 M |
| Other Sources - Investing |
12.93 M |
0.00 |
0.00 |
990,400.00 |
124,940.00 |
| Net Cash Flow - Investing |
739.90 M |
2.17 B |
308.20 M |
508.94 M |
125.94 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
2.79 M |
12.55 M |
20.89 M |
256.64 M |
2.50 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
20.72 M |
9.52 M |
0.00 |
3.59 M |
0.00 |
| Long Term Borrowings |
57.60 M |
2.34 B |
263.76 M |
570.84 M |
92.08 M |
| Incline or Decline in Short Term Borrowings |
-14.25 M |
16.56 M |
-3.04 M |
-5.08 M |
-749,640.00 |
| Reduction in Long Term Debt |
105.66 M |
873.02 M |
191.83 M |
501.64 M |
35.48 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-2.06 M |
-8.28 M |
-379,869.00 |
-247,600.00 |
0.00 |
| Net Cash Flow - Financing |
-82.29 M |
1.48 B |
89.40 M |
316.93 M |
58.35 M |
| Effect of Exchange rate on Cash |
28.51 M |
-30.21 M |
-14.44 M |
21.17 M |
-11.87 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |