| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
72.60 M |
84.20 M |
70.80 M |
65.00 M |
63.50 M |
| Depreciation & Depletion |
57.70 M |
64.50 M |
56.50 M |
53.00 M |
53.50 M |
| Amortization of Intangible Assets |
14.90 M |
19.70 M |
14.30 M |
12.00 M |
10.00 M |
| Deferred Income Taxes and Investment Tax credity |
36.10 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
36.10 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
62.40 M |
52.20 M |
60.90 M |
84.70 M |
-16.40 M |
| Funds from Operations |
551.30 M |
449.40 M |
379.80 M |
245.80 M |
154.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-300.70 M |
133.50 M |
-225.30 M |
-266.00 M |
-27.90 M |
| Incline (Decline) in Receivables |
-322.70 M |
1.60 M |
-155.20 M |
-182.00 M |
-105.30 M |
| Incline (Decline) in Inventories |
-77.10 M |
-94.50 M |
-127.40 M |
-161.70 M |
-17.70 M |
| Incline (Decline) in Accounts Payable |
135.60 M |
48.20 M |
38.70 M |
54.70 M |
85.30 M |
| Incline (Decline) in Income Taxes Payable |
-48.20 M |
31.40 M |
-6.20 M |
-39.10 M |
33.30 M |
| Incline (Decline) in Other Accruals |
-99.40 M |
-45.90 M |
-45.90 M |
-33.10 M |
-14.50 M |
| Incline (Decline) in Other Assets or Liabilties |
111.10 M |
192.70 M |
70.70 M |
95.20 M |
-9.00 M |
| Net Cash Flow/Operating Activities |
250.60 M |
582.90 M |
154.50 M |
-20.20 M |
127.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
121.30 M |
64.40 M |
9.50 M |
0.00 |
2.90 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 |
700,000.00 |
| Disposal of Fixed Assets |
3.40 M |
66.10 M |
6.00 M |
92.80 M |
7.90 M |
| Other Uses - Investing |
4.70 M |
0.00 |
-48.20 M |
2.40 M |
-27.90 M |
| Other Sources - Investing |
0.00 |
0.00 |
48.40 M |
0.00 |
27.90 M |
| Net Cash Flow - Investing |
287.60 M |
200.80 M |
93.90 M |
1.40 M |
16.60 M |
| Proceeds from Stock Options |
4.80 M |
19.20 M |
26.70 M |
21.10 M |
39.20 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
324.00 M |
287.40 M |
142.50 M |
63.90 M |
0.00 |
| Long Term Borrowings |
405.90 M |
103.00 M |
0.00 |
242.00 M |
9.70 M |
| Incline or Decline in Short Term Borrowings |
14.50 M |
800,000.00 |
2.30 M |
900,000.00 |
-17.80 M |
| Reduction in Long Term Debt |
51.00 M |
202.20 M |
40.40 M |
149.80 M |
50.30 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 |
220.20 M |
20.60 M |
17.90 M |
5.50 M |
0.00 |
| Other Uses - Financing |
202.50 M |
19.70 M |
17.10 M |
4.30 M |
0.00 |
| Net Cash Flow - Financing |
252.70 M |
-346.90 M |
-136.80 M |
54.60 M |
-19.20 M |
| Effect of Exchange rate on Cash |
-5.10 M |
14.80 M |
2.80 M |
-4.20 M |
3.90 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |