| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
68.40 M |
64.08 M |
61.19 M |
64.34 M |
57.66 M |
| Depreciation & Depletion |
52.53 M |
49.82 M |
49.65 M |
64.34 M |
57.66 M |
| Amortization of Intangible Assets |
15.88 M |
14.26 M |
11.54 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
756.90 M |
29.74 M |
20.35 M |
11.19 M |
-19.98 M |
| Funds from Operations |
354.05 M |
336.40 M |
345.19 M |
309.26 M |
231.72 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
199.89 M |
-50.45 M |
-294.52 M |
-301.04 M |
129.21 M |
| Incline (Decline) in Receivables |
783.82 M |
-513.91 M |
-175.34 M |
-219.69 M |
-247.07 M |
| Incline (Decline) in Inventories |
387.72 M |
40.87 M |
-456.45 M |
-37.43 M |
-54.18 M |
| Incline (Decline) in Accounts Payable |
-831.48 M |
364.74 M |
247.95 M |
10.53 M |
368.16 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-158.12 M |
180.56 M |
46.42 M |
-177.18 M |
140.19 M |
| Incline (Decline) in Other Assets or Liabilties |
17.95 M |
-122.70 M |
42.91 M |
122.73 M |
-77.88 M |
| Net Cash Flow/Operating Activities |
553.94 M |
285.95 M |
50.67 M |
8.22 M |
360.93 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
12.35 M |
128.96 M |
33.73 M |
140.57 M |
402.18 M |
| Incline (Decline) in Inventories |
2.73 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
18.24 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
2.57 M |
0.00 |
0.00 |
| Other Uses - Investing |
-35.00 M |
0.00 |
35.00 M |
0.00 |
-27.62 M |
| Other Sources - Investing |
35.00 M |
0.00 |
0.00 |
0.00 |
27.62 M |
| Net Cash Flow - Investing |
61.44 M |
160.48 M |
105.32 M |
179.41 M |
411.54 M |
| Proceeds from Stock Options |
23.26 M |
0.00 |
98.13 M |
49.28 M |
84.52 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
66.70 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
222.35 M |
25.06 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
250.00 M |
0.00 |
0.00 |
305.84 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
41.87 M |
42.17 M |
-28.93 M |
77.74 M |
| Reduction in Long Term Debt |
323.24 M |
1.41 M |
96.55 M |
205.80 M |
12.76 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 |
982,000.00 |
5.67 M |
8.92 M |
0.00 |
0.00 |
| Other Uses - Financing |
982,000.00 |
5.67 M |
8.92 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-271.35 M |
87.77 M |
52.68 M |
120.38 M |
149.50 M |
| Effect of Exchange rate on Cash |
-37.29 M |
33.04 M |
10.83 M |
-23.14 M |
19.95 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |