| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
97.14 M |
105.37 M |
114.49 M |
175.06 M |
192.77 M |
| Depreciation & Depletion |
50.15 M |
55.27 M |
58.05 M |
59.78 M |
137.46 M |
| Amortization of Intangible Assets |
46.99 M |
50.10 M |
56.44 M |
115.28 M |
55.31 M |
| Deferred Income Taxes and Investment Tax credity |
75.41 M |
65.22 M |
53.67 M |
42.02 M |
34.19 M |
| Deferred Income Taxes |
75.41 M |
65.22 M |
53.67 M |
42.02 M |
34.19 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
55.20 M |
69.58 M |
65.74 M |
-4.12 M |
20.05 M |
| Funds from Operations |
330.08 M |
304.46 M |
179.79 M |
140.82 M |
236.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.01 M |
129.01 M |
26.10 M |
128.38 M |
27.73 M |
| Incline (Decline) in Receivables |
-8.57 M |
-124,000.00 |
-19.15 M |
56.84 M |
70.51 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
36.44 M |
-590,000.00 |
-15.42 M |
22.34 M |
-26.91 M |
| Incline (Decline) in Income Taxes Payable |
-6.96 M |
2.13 M |
18.56 M |
-7.85 M |
-13.83 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-19.89 M |
127.60 M |
42.11 M |
57.05 M |
-2.04 M |
| Net Cash Flow/Operating Activities |
331.09 M |
433.48 M |
205.89 M |
269.19 M |
264.04 M |
| Additions to Other Assets |
2.87 M |
2.60 M |
2.95 M |
2.95 M |
0.00 |
| Net Assets from Acquisitions |
184.65 M |
57.47 M |
41.14 M |
174.50 M |
60.14 M |
| Incline (Decline) in Inventories |
572.67 M |
451.72 M |
366.93 M |
372.98 M |
1.06 B |
| Decrease in Investments |
597.98 M |
284.62 M |
305.70 M |
422.52 M |
992.71 M |
| Disposal of Fixed Assets |
0.00 |
26.30 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
2.74 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
201.09 M |
245.57 M |
153.78 M |
171.48 M |
172.03 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
79.18 M |
208.48 M |
69.57 M |
48.62 M |
156.72 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
220.05 M |
151.62 M |
199.99 M |
88.39 M |
423.30 M |
| 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 |
2.97 M |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
-143.84 M |
56.86 M |
-130.43 M |
-39.77 M |
-266.59 M |
| Effect of Exchange rate on Cash |
12.14 M |
3.80 M |
4.64 M |
-217,000.00 |
-3.02 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |