| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
324.22 M |
278.54 M |
82.26 M |
146.17 M |
176.61 M |
| Depreciation & Depletion |
324.22 M |
278.54 M |
50.17 M |
83.68 M |
101.56 M |
| Amortization of Intangible Assets |
32.09 M |
62.48 M |
75.05 M |
76.35 M |
121.62 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 |
647.10 M |
2.38 B |
18.32 M |
71.61 M |
399.48 M |
| Funds from Operations |
359.09 M |
171.82 M |
270.13 M |
226.38 M |
117.45 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-81.04 M |
123.18 M |
-22.98 M |
22.33 M |
-26.63 M |
| Incline (Decline) in Receivables |
102.39 M |
174.96 M |
-24.62 M |
-51.30 M |
-40.08 M |
| Incline (Decline) in Inventories |
20.31 M |
74.71 M |
-18.06 M |
24.09 M |
-20.66 M |
| Incline (Decline) in Accounts Payable |
-130.13 M |
-39.16 M |
23.34 M |
47.00 M |
21.06 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-125.63 M |
-108.88 M |
21.22 M |
25.13 M |
-10.33 M |
| Incline (Decline) in Other Assets or Liabilties |
52.02 M |
21.56 M |
-24.86 M |
-22.58 M |
23.38 M |
| Net Cash Flow/Operating Activities |
278.05 M |
295.00 M |
247.15 M |
248.70 M |
90.82 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
95.14 M |
132.83 M |
55.33 M |
0.00 |
32.02 M |
| Incline (Decline) in Inventories |
199.05 M |
313.91 M |
611.77 M |
551.06 M |
749.35 M |
| Decrease in Investments |
240.16 M |
616.22 M |
607.01 M |
473.64 M |
690.00 M |
| Disposal of Fixed Assets |
13.67 M |
1.05 B |
118,000.00 |
4.89 M |
10.94 M |
| Other Uses - Investing |
-11.52 M |
-3.23 M |
-144.50 M |
-36.31 M |
-375.98 M |
| Other Sources - Investing |
24.82 M |
3.23 M |
144.50 M |
36.31 M |
688.99 M |
| Net Cash Flow - Investing |
163.42 M |
-1.12 B |
-25.86 M |
84.28 M |
89.62 M |
| Proceeds from Stock Options |
42.93 M |
46.28 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
61.01 M |
30.86 M |
27.99 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
229.23 M |
770.75 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
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 |
116.64 M |
0.00 |
271.85 M |
148.26 M |
68.56 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-70,000.00 |
0.00 |
0.00 |
0.00 |
-8.02 M |
| Net Cash Flow - Financing |
-303.01 M |
-724.47 M |
-210.83 M |
-117.39 M |
-48.59 M |
| Effect of Exchange rate on Cash |
-3.89 M |
1.82 M |
973,000.00 |
-1.10 M |
-3.56 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |