| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
202.43 M |
197.66 M |
166.81 M |
130.21 M |
85.76 M |
| Depreciation & Depletion |
132.31 M |
121.69 M |
94.00 M |
76.36 M |
68.29 M |
| Amortization of Intangible Assets |
70.12 M |
75.98 M |
72.81 M |
53.84 M |
17.46 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
450.78 M |
62.46 M |
76.65 M |
169.13 M |
51.72 M |
| Funds from Operations |
1.01 B |
812.93 M |
780.79 M |
697.66 M |
538.07 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-60.25 M |
52.64 M |
-131.98 M |
18.65 M |
66.21 M |
| Incline (Decline) in Receivables |
-92.30 M |
-91.96 M |
-54.94 M |
-138.85 M |
-102.40 M |
| Incline (Decline) in Inventories |
-87.53 M |
-13.66 M |
-77.44 M |
-23.70 M |
-14.21 M |
| Incline (Decline) in Accounts Payable |
55.42 M |
20.82 M |
-29.18 M |
69.46 M |
25.79 M |
| Incline (Decline) in Income Taxes Payable |
84.20 M |
142.75 M |
47.92 M |
99.97 M |
156.86 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-20.03 M |
-5.30 M |
-18.33 M |
11.77 M |
164,000.00 |
| Net Cash Flow/Operating Activities |
945.59 M |
865.57 M |
648.81 M |
716.31 M |
604.28 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
490.03 M |
12.24 M |
38.80 M |
1.78 B |
249.94 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
12.93 M |
0.00 |
153.39 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
37.13 M |
19.85 M |
18.95 M |
29.86 M |
68.40 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
871.07 M |
306.32 M |
325.64 M |
1.81 B |
407.81 M |
| Proceeds from Stock Options |
166.01 M |
186.82 M |
77.36 M |
126.11 M |
146.14 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
35.04 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
300.00 M |
1.10 B |
700.00 M |
0.00 |
0.00 |
| Long Term Borrowings |
967.62 M |
9.25 B |
4.95 B |
4.04 B |
2.29 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-11.96 M |
| Reduction in Long Term Debt |
1.21 B |
8.72 B |
5.14 B |
3.20 B |
2.41 B |
| 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 |
— |
— |
— |
| Other Sources - Financing |
49.00 M |
97.92 M |
28.58 M |
0.00 |
0.00 |
| Other Uses - Financing |
49.00 M |
97.92 M |
28.58 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-322.49 M |
-259.48 M |
-786.24 M |
968.17 M |
10.75 M |
| Effect of Exchange rate on Cash |
-4.68 M |
9.44 M |
8.39 M |
-27.18 M |
19.56 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |