| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
164.69 M |
174.77 M |
190.39 M |
148.98 M |
149.68 M |
| Depreciation & Depletion |
144.35 M |
144.89 M |
156.74 M |
124.24 M |
83.72 M |
| Amortization of Intangible Assets |
20.34 M |
29.88 M |
33.66 M |
24.74 M |
65.96 M |
| Deferred Income Taxes and Investment Tax credity |
192.06 M |
237.65 M |
271.36 M |
193.64 M |
140.47 M |
| Deferred Income Taxes |
192.06 M |
237.65 M |
271.36 M |
193.64 M |
140.47 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
49.13 M |
14.21 M |
361.57 M |
305.10 M |
37.92 M |
| Funds from Operations |
496.28 M |
384.10 M |
357.74 M |
356.05 M |
404.12 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-63.28 M |
-56.20 M |
77.49 M |
24.97 M |
-58.04 M |
| Incline (Decline) in Receivables |
102.98 M |
-34.27 M |
13.34 M |
-14.63 M |
-11.42 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
5.22 M |
-4.96 M |
-11.18 M |
-27.32 M |
14.54 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-58.32 M |
57.30 M |
112.87 M |
92.38 M |
-57.54 M |
| Incline (Decline) in Other Assets or Liabilties |
-113.16 M |
-74.27 M |
-37.53 M |
-25.45 M |
-3.63 M |
| Net Cash Flow/Operating Activities |
433.00 M |
327.90 M |
435.23 M |
381.02 M |
346.08 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
54.95 M |
| Net Assets from Acquisitions |
61.76 M |
134.08 M |
45.56 M |
6.65 M |
6.73 M |
| Incline (Decline) in Inventories |
0.00 |
426.68 M |
400.79 M |
356.36 M |
220.24 M |
| Decrease in Investments |
5.30 M |
513.06 M |
502.33 M |
105.68 M |
459.18 M |
| Disposal of Fixed Assets |
1.10 M |
42.42 M |
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 |
183.27 M |
122.83 M |
32.50 M |
387.27 M |
-47.58 M |
| Proceeds from Stock Options |
20.05 M |
43.61 M |
54.18 M |
15.62 M |
9.86 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
94.39 M |
586.23 M |
195.84 M |
12.73 M |
375.22 M |
| Long Term Borrowings |
0.00 |
539.75 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
18.12 M |
185.47 M |
-37.84 M |
140.15 M |
25.57 M |
| Reduction in Long Term Debt |
153.06 M |
225.98 M |
0.00 |
159.71 M |
18.73 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 |
7.00 M |
10.23 M |
4.91 M |
0.00 |
0.00 |
| Other Uses - Financing |
7.00 M |
10.23 M |
4.91 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-202.28 M |
-33.15 M |
-174.58 M |
-16.66 M |
-358.52 M |
| Effect of Exchange rate on Cash |
-7.31 M |
-9.17 M |
11.67 M |
3.92 M |
-688,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |