| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
150.71 M |
173.86 M |
147.55 M |
147.05 M |
162.12 M |
| Depreciation & Depletion |
38.27 M |
41.72 M |
41.78 M |
30.74 M |
31.96 M |
| Amortization of Intangible Assets |
112.45 M |
132.14 M |
105.76 M |
116.31 M |
130.16 M |
| Deferred Income Taxes and Investment Tax credity |
9.36 M |
14.04 M |
16.51 M |
25.60 M |
34.69 M |
| Deferred Income Taxes |
9.36 M |
14.04 M |
16.51 M |
25.60 M |
34.69 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
683.08 M |
382.27 M |
185.01 M |
418.93 M |
288.07 M |
| Funds from Operations |
538.04 M |
647.88 M |
582.50 M |
615.77 M |
272.81 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-46.65 M |
24.76 M |
-116.87 M |
-96.26 M |
-11.91 M |
| Incline (Decline) in Receivables |
37.96 M |
80.11 M |
-41.75 M |
-43.41 M |
57.98 M |
| Incline (Decline) in Inventories |
22.78 M |
55.06 M |
48.28 M |
46.35 M |
-15.20 M |
| Incline (Decline) in Accounts Payable |
9.67 M |
-16.28 M |
-8.57 M |
-7.71 M |
9.20 M |
| Incline (Decline) in Income Taxes Payable |
24.71 M |
-9.01 M |
8.48 M |
22.16 M |
-78.71 M |
| Incline (Decline) in Other Accruals |
-180.96 M |
-33.41 M |
-50.46 M |
-52.54 M |
43.57 M |
| Incline (Decline) in Other Assets or Liabilties |
39.18 M |
-51.70 M |
-72.86 M |
-61.11 M |
-28.74 M |
| Net Cash Flow/Operating Activities |
491.39 M |
672.65 M |
465.63 M |
519.51 M |
260.91 M |
| Additions to Other Assets |
12.06 M |
98.94 M |
25.80 M |
217.31 M |
22.20 M |
| Net Assets from Acquisitions |
1.02 B |
296.44 M |
0.00 |
3.74 B |
36.00 M |
| Incline (Decline) in Inventories |
279.18 M |
2.74 B |
1.71 B |
0.00 |
0.00 |
| Decrease in Investments |
1.21 B |
2.29 B |
1.31 B |
3.41 B |
0.00 |
| Disposal of Fixed Assets |
10.41 M |
86.29 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
100,000.00 |
-37.24 M |
-30.82 M |
73.63 M |
-43.89 M |
| Other Sources - Investing |
0.00 |
37.75 M |
128.57 M |
3,000.00 |
66.22 M |
| Net Cash Flow - Investing |
156.11 M |
776.25 M |
436.32 M |
683.01 M |
69.45 M |
| Proceeds from Stock Options |
439,000.00 |
10.66 M |
7.34 M |
0.00 |
4.68 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-1.53 M |
-10.68 M |
857,000.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
586.92 M |
0.00 |
400.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
342.69 M |
0.00 |
97,000.00 |
| 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 |
705,000.00 |
484,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-2.44 M |
705,000.00 |
484,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
584.92 M |
9.83 M |
54.45 M |
857,000.00 |
4.58 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |