| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
18.43 M |
180.41 M |
69.70 M |
55.16 M |
35.11 M |
| Depreciation & Depletion |
18.43 M |
18.28 M |
14.88 M |
9.08 M |
6.19 M |
| Amortization of Intangible Assets |
162.12 M |
54.82 M |
46.08 M |
28.92 M |
8.38 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
829.03 M |
515.01 M |
352.80 M |
8.91 M |
24.29 M |
| Funds from Operations |
-171.83 M |
153.91 M |
420.97 M |
515.10 M |
386.59 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
633.90 M |
-91.94 M |
-1.07 B |
-538.94 M |
-566.90 M |
| Incline (Decline) in Receivables |
180.71 M |
105.75 M |
-12.11 M |
-103.80 M |
-19.58 M |
| Incline (Decline) in Inventories |
666.37 M |
33.62 M |
-920.35 M |
-645.28 M |
-709.58 M |
| Incline (Decline) in Accounts Payable |
-2.67 M |
-31.67 M |
4.45 M |
50.06 M |
40.29 M |
| Incline (Decline) in Income Taxes Payable |
-46.44 M |
-43.31 M |
-90.89 M |
-22.56 M |
71.67 M |
| Incline (Decline) in Other Accruals |
-127.53 M |
-45.90 M |
20.72 M |
13.95 M |
35.01 M |
| Incline (Decline) in Other Assets or Liabilties |
-36.54 M |
-110.45 M |
-73.50 M |
168.68 M |
15.28 M |
| Net Cash Flow/Operating Activities |
462.07 M |
61.97 M |
-650.71 M |
-23.84 M |
-180.31 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
16.84 M |
30.09 M |
29.11 M |
141.45 M |
17.86 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
3.84 M |
1.54 M |
384,000.00 |
8.50 M |
1.88 M |
| Other Uses - Investing |
-16.60 M |
-33.93 M |
-5.69 M |
-1.32 M |
0.00 |
| Other Sources - Investing |
16.60 M |
33.93 M |
5.69 M |
1.32 M |
0.00 |
| Net Cash Flow - Investing |
1.64 M |
32.39 M |
74.54 M |
449.41 M |
120.77 M |
| Proceeds from Stock Options |
127.08 M |
2.96 M |
1.35 M |
294,000.00 |
445,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-90,000.00 |
135.39 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
6.31 M |
26.63 M |
34.02 M |
3.02 M |
10.98 M |
| Long Term Borrowings |
571.94 M |
215.34 M |
690.70 M |
734.02 M |
4.24 B |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
321.31 M |
271.32 M |
94.30 M |
209.36 M |
3.98 B |
| Cash Dividends Paid Total |
0.00 |
10.67 M |
10.68 M |
2.76 M |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
10.67 M |
10.68 M |
2.76 M |
0.00 |
| Other Sources - Financing |
0.00 |
2.34 M |
7.95 M |
0.00 |
0.00 |
| Other Uses - Financing |
-6.31 M |
2.34 M |
7.95 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
371.40 M |
-67.66 M |
568.30 M |
623.56 M |
250.89 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |