| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
96.51 M |
86.67 M |
88.58 M |
90.42 M |
56.65 M |
| Depreciation & Depletion |
43.27 M |
47.10 M |
45.44 M |
40.71 M |
25.43 M |
| Amortization of Intangible Assets |
53.24 M |
39.57 M |
43.14 M |
49.70 M |
31.21 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 |
42.01 M |
45.29 M |
52.56 M |
38.72 M |
53.67 M |
| Funds from Operations |
879.49 M |
1.08 B |
510.32 M |
804.62 M |
1.00 B |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
190.31 M |
114.93 M |
377.16 M |
-207.96 M |
-76.50 M |
| Incline (Decline) in Receivables |
-3.46 M |
-63.33 M |
-16.12 M |
-43.41 M |
-35.51 M |
| Incline (Decline) in Inventories |
31.61 M |
9.02 M |
201.56 M |
-21.82 M |
-3.72 M |
| Incline (Decline) in Accounts Payable |
-106.53 M |
69.11 M |
13.70 M |
-87.10 M |
68.22 M |
| Incline (Decline) in Income Taxes Payable |
65.98 M |
44.62 M |
102.73 M |
-40.50 M |
-45.63 M |
| Incline (Decline) in Other Accruals |
313.53 M |
54.11 M |
90.20 M |
-15.12 M |
-63.65 M |
| Incline (Decline) in Other Assets or Liabilties |
-110.82 M |
1.40 M |
-14.92 M |
-11,000.00 |
3.80 M |
| Net Cash Flow/Operating Activities |
1.07 B |
1.19 B |
887.48 M |
596.66 M |
925.98 M |
| Additions to Other Assets |
25.00 M |
415.00 M |
0.00 |
1.40 M |
19.50 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
2.24 B |
3.14 B |
2.56 B |
522.15 M |
736.40 M |
| Decrease in Investments |
2.15 B |
2.98 B |
2.02 B |
723.91 M |
969.89 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
149.84 M |
608.14 M |
571.32 M |
-145.35 M |
-124.98 M |
| Proceeds from Stock Options |
10.63 M |
26.66 M |
210.92 M |
78.67 M |
30.40 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
343.88 M |
356.33 M |
472.28 M |
1.27 B |
1.01 B |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
2.42 M |
1.76 M |
80.22 M |
0.00 |
0.00 |
| Other Uses - Financing |
2.42 M |
1.76 M |
80.22 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-330.84 M |
-327.92 M |
-181.13 M |
-1.19 B |
-976.06 M |
| Effect of Exchange rate on Cash |
-83.27 M |
13.22 M |
14.05 M |
-1.72 M |
-1.04 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |