| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
205.11 M |
160.46 M |
96.02 M |
— |
— |
| Depreciation & Depletion |
95.64 M |
80.20 M |
57.02 M |
— |
— |
| Amortization of Intangible Assets |
109.47 M |
80.26 M |
39.00 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
7.72 M |
3.39 M |
— |
— |
— |
| Deferred Income Taxes |
7.72 M |
3.39 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
341.38 M |
379.94 M |
32.32 M |
— |
— |
| Funds from Operations |
678.07 M |
465.81 M |
327.24 M |
— |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-100.56 M |
-77.95 M |
-55.84 M |
— |
— |
| Incline (Decline) in Receivables |
-111.34 M |
-65.61 M |
-23.26 M |
— |
— |
| Incline (Decline) in Inventories |
18.75 M |
11.84 M |
-44.08 M |
— |
— |
| Incline (Decline) in Accounts Payable |
-13.88 M |
6.90 M |
38.52 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
-15.01 M |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
5.92 M |
-31.08 M |
-12.02 M |
— |
— |
| Net Cash Flow/Operating Activities |
577.51 M |
387.86 M |
271.40 M |
— |
— |
| Additions to Other Assets |
5.11 M |
8.41 M |
0.00 |
— |
— |
| Net Assets from Acquisitions |
152.38 M |
565.31 M |
0.00 |
— |
— |
| Incline (Decline) in Inventories |
681.74 M |
1.14 B |
474.38 M |
— |
— |
| Decrease in Investments |
976.08 M |
923.26 M |
553.24 M |
— |
— |
| Disposal of Fixed Assets |
0.00 |
2.50 M |
— |
— |
— |
| Other Uses - Investing |
-4.84 M |
-21.87 M |
3.37 M |
— |
— |
| Other Sources - Investing |
4.84 M |
34.51 M |
3.63 M |
— |
— |
| Net Cash Flow - Investing |
45.70 M |
1.03 B |
141.97 M |
— |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
140.31 M |
116.46 M |
30.64 M |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
— |
— |
| Long Term Borrowings |
135.00 M |
1.29 B |
0.00 |
— |
— |
| Incline or Decline in Short Term Borrowings |
15.43 M |
-2.54 M |
-1.25 M |
— |
— |
| Reduction in Long Term Debt |
650.82 M |
914.13 M |
6.88 M |
— |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
— |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Sources - Financing |
6.35 M |
5.29 M |
29.36 M |
— |
— |
| Other Uses - Financing |
6.35 M |
5.29 M |
29.36 M |
— |
— |
| Net Cash Flow - Financing |
-353.73 M |
494.06 M |
51.87 M |
— |
— |
| Effect of Exchange rate on Cash |
9.34 M |
32.24 M |
24.04 M |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |