| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
144.40 M |
144.50 M |
128.40 M |
118.20 M |
61.30 M |
| Depreciation & Depletion |
68.50 M |
65.20 M |
61.40 M |
57.40 M |
41.50 M |
| Amortization of Intangible Assets |
75.90 M |
79.30 M |
67.00 M |
60.80 M |
19.80 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 |
786.40 M |
57.20 M |
1.80 M |
9.90 M |
140.90 M |
| Funds from Operations |
65.70 M |
178.80 M |
94.40 M |
-25.20 M |
-58.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
41.70 M |
18.40 M |
-33.10 M |
-56.00 M |
-81.10 M |
| Incline (Decline) in Receivables |
110.90 M |
-23.00 M |
-22.30 M |
-67.10 M |
15.80 M |
| Incline (Decline) in Inventories |
15.40 M |
30.40 M |
7.80 M |
-13.80 M |
8.80 M |
| Incline (Decline) in Accounts Payable |
-12.60 M |
9.60 M |
-19.60 M |
16.40 M |
-700,000.00 |
| Incline (Decline) in Income Taxes Payable |
4.90 M |
-11.20 M |
-3.70 M |
3.40 M |
-5.60 M |
| Incline (Decline) in Other Accruals |
-11.30 M |
-6.50 M |
-2.00 M |
5.60 M |
-9.40 M |
| Incline (Decline) in Other Assets or Liabilties |
-65.60 M |
19.10 M |
6.70 M |
-500,000.00 |
-90.00 M |
| Net Cash Flow/Operating Activities |
107.40 M |
197.20 M |
61.30 M |
-81.20 M |
-139.90 M |
| Additions to Other Assets |
5.30 M |
0.00 |
— |
— |
— |
| Net Assets from Acquisitions |
12.50 M |
59.90 M |
69.20 M |
479.70 M |
70.30 M |
| Incline (Decline) in Inventories |
547.60 M |
762.10 M |
777.00 M |
541.40 M |
1.40 B |
| Decrease in Investments |
745.10 M |
930.60 M |
911.80 M |
557.80 M |
1.79 B |
| Disposal of Fixed Assets |
11.00 M |
3.60 M |
10.20 M |
31.60 M |
26.70 M |
| Other Uses - Investing |
500,000.00 |
7.10 M |
-11.60 M |
7.80 M |
-3.70 M |
| Other Sources - Investing |
700,000.00 |
0.00 |
11.60 M |
0.00 |
3.70 M |
| Net Cash Flow - Investing |
-140.80 M |
-53.40 M |
-6.40 M |
506.70 M |
-307.20 M |
| Proceeds from Stock Options |
5.20 M |
15.80 M |
13.00 M |
28.20 M |
14.50 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
86.80 M |
113.20 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
300,000.00 |
32.20 M |
0.00 |
415.90 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
139.60 M |
287.80 M |
85.00 M |
0.00 |
500,000.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-220.90 M |
-353.00 M |
-72.00 M |
444.10 M |
14.00 M |
| Effect of Exchange rate on Cash |
-6.00 M |
5.10 M |
2.30 M |
2.00 M |
700,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |