| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
251.90 M |
235.14 M |
156.72 M |
156.29 M |
145.52 M |
| Depreciation & Depletion |
183.20 M |
183.03 M |
154.79 M |
154.46 M |
141.24 M |
| Amortization of Intangible Assets |
68.70 M |
52.11 M |
1.93 M |
1.83 M |
4.28 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 |
69.30 M |
183.05 M |
38.05 M |
13.07 M |
-64.64 M |
| Funds from Operations |
642.10 M |
554.94 M |
432.44 M |
405.00 M |
382.44 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-58.00 M |
-3.89 M |
-8.26 M |
166.08 M |
4.58 M |
| Incline (Decline) in Receivables |
-55.40 M |
-30.62 M |
-1.13 M |
-10.71 M |
-28.05 M |
| Incline (Decline) in Inventories |
-117.90 M |
34.43 M |
-106.06 M |
-9.72 M |
22.72 M |
| Incline (Decline) in Accounts Payable |
49.50 M |
7.05 M |
7.90 M |
164.20 M |
51.52 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
65.80 M |
-14.75 M |
91.03 M |
22.32 M |
-41.60 M |
| Net Cash Flow/Operating Activities |
584.10 M |
551.05 M |
424.19 M |
571.09 M |
387.02 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
26.10 M |
1.98 B |
17.11 M |
23.59 M |
0.00 |
| Incline (Decline) in Inventories |
24.50 M |
0.00 |
0.00 |
0.00 |
72.44 M |
| Decrease in Investments |
0.00 |
10.43 M |
0.00 |
72.44 M |
0.00 |
| Disposal of Fixed Assets |
800,000.00 |
0.00 |
19.28 M |
31.82 M |
0.00 |
| Other Uses - Investing |
50.80 M |
47.43 M |
18.45 M |
8.99 M |
0.00 |
| Other Sources - Investing |
0.00 |
13.77 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
264.90 M |
2.23 B |
251.24 M |
184.43 M |
301.29 M |
| Proceeds from Stock Options |
27.80 M |
73.10 M |
42.36 M |
118.82 M |
23.05 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
299.77 M |
0.00 |
0.00 |
| Long Term Borrowings |
6.30 M |
3.34 B |
0.00 |
5.25 M |
1.42 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
-6.20 M |
-123.58 M |
-115.34 M |
0.00 |
| Reduction in Long Term Debt |
95.20 M |
1.83 B |
144,000.00 |
124,000.00 |
700.00 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 |
1.00 M |
2.28 M |
3.40 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.00 M |
2.28 M |
3.40 M |
0.00 |
-700.00 M |
| Net Cash Flow - Financing |
-60.10 M |
1.58 B |
-377.73 M |
8.60 M |
40.60 M |
| Effect of Exchange rate on Cash |
-16.40 M |
15.79 M |
6.21 M |
-2.34 M |
1.36 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |