| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
401.60 M |
214.10 M |
160.60 M |
114.60 M |
44.00 M |
| Depreciation & Depletion |
221.90 M |
153.10 M |
119.20 M |
83.00 M |
41.60 M |
| Amortization of Intangible Assets |
179.70 M |
61.00 M |
41.40 M |
31.60 M |
2.40 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
85.90 M |
84.00 M |
44.90 M |
48.40 M |
-1.70 M |
| Funds from Operations |
2.44 B |
1.64 B |
889.50 M |
449.90 M |
145.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-145.40 M |
-447.20 M |
327.20 M |
-372.40 M |
20.40 M |
| Incline (Decline) in Receivables |
-625.90 M |
-464.80 M |
-442.10 M |
-293.90 M |
-8.60 M |
| Incline (Decline) in Inventories |
-618.00 M |
-757.60 M |
-586.90 M |
-346.50 M |
-204.80 M |
| Incline (Decline) in Accounts Payable |
95.30 M |
84.20 M |
-93.50 M |
68.10 M |
174.30 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.00 B |
691.00 M |
1.45 B |
199.90 M |
59.50 M |
| Net Cash Flow/Operating Activities |
2.29 B |
1.19 B |
1.22 B |
77.50 M |
166.20 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
3.01 B |
323.90 M |
329.70 M |
-163.50 M |
2.80 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
800.90 M |
0.00 |
0.00 |
0.00 |
35.80 M |
| Other Uses - Investing |
-112.20 M |
-800,000.00 |
0.00 |
20.50 M |
0.00 |
| Other Sources - Investing |
112.70 M |
800,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.47 B |
574.90 M |
530.10 M |
-38.00 M |
6.00 M |
| Proceeds from Stock Options |
78.00 M |
91.30 M |
32.70 M |
111.90 M |
14.60 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
2.73 B |
47.00 M |
30.00 M |
418.80 M |
521.60 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
2.92 B |
11.60 M |
35.10 M |
571.10 M |
631.50 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 |
37.10 M |
22.90 M |
13.50 M |
0.00 |
0.00 |
| Other Uses - Financing |
37.10 M |
22.90 M |
13.50 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-74.00 M |
149.60 M |
41.10 M |
-40.40 M |
-95.30 M |
| Effect of Exchange rate on Cash |
-45.80 M |
121.70 M |
20.30 M |
-8.40 M |
3.60 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |