| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
87.40 M |
90.70 M |
103.50 M |
126.10 M |
82.30 M |
| Depreciation & Depletion |
63.50 M |
68.20 M |
74.90 M |
90.10 M |
64.50 M |
| Amortization of Intangible Assets |
23.90 M |
22.50 M |
28.60 M |
36.00 M |
17.80 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 |
1.08 B |
41.50 M |
44.90 M |
45.40 M |
185.80 M |
| Funds from Operations |
198.40 M |
194.50 M |
381.90 M |
331.70 M |
249.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-67.60 M |
-63.10 M |
-64.10 M |
-73.30 M |
-35.20 M |
| Incline (Decline) in Receivables |
16.20 M |
68.40 M |
-81.90 M |
-15.00 M |
17.10 M |
| Incline (Decline) in Inventories |
-15.00 M |
3.70 M |
-52.70 M |
7.00 M |
-24.80 M |
| Incline (Decline) in Accounts Payable |
1.30 M |
-40.00 M |
21.40 M |
-15.50 M |
13.00 M |
| Incline (Decline) in Income Taxes Payable |
-11.50 M |
-29.30 M |
-8.70 M |
9.40 M |
18.10 M |
| Incline (Decline) in Other Accruals |
-48.10 M |
-42.90 M |
-20.40 M |
-51.80 M |
-41.30 M |
| Incline (Decline) in Other Assets or Liabilties |
-10.50 M |
-23.00 M |
78.20 M |
-7.40 M |
-17.30 M |
| Net Cash Flow/Operating Activities |
130.80 M |
131.40 M |
317.80 M |
258.40 M |
214.70 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
244.30 M |
| Incline (Decline) in Inventories |
1.66 B |
1.24 B |
1.65 B |
661.90 M |
1.32 B |
| Decrease in Investments |
1.90 B |
1.38 B |
822.10 M |
1.18 B |
1.38 B |
| Disposal of Fixed Assets |
300,000.00 |
2.10 M |
3.10 M |
15.60 M |
31.50 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-185.40 M |
-84.90 M |
896.40 M |
-472.30 M |
193.90 M |
| Proceeds from Stock Options |
800,000.00 |
31.40 M |
99.60 M |
71.60 M |
8.90 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
155.70 M |
198.00 M |
275.90 M |
193.20 M |
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 |
0.00 |
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 |
100,000.00 |
2.10 M |
15.30 M |
0.00 |
0.00 |
| Other Uses - Financing |
100,000.00 |
2.10 M |
15.30 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-154.80 M |
-164.50 M |
-161.00 M |
-121.60 M |
8.90 M |
| Effect of Exchange rate on Cash |
1.70 M |
7.60 M |
12.40 M |
-21.20 M |
17.30 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |