| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
97.70 M |
76.20 M |
73.00 M |
75.60 M |
65.60 M |
| Depreciation & Depletion |
75.00 M |
63.40 M |
61.20 M |
61.40 M |
51.30 M |
| Amortization of Intangible Assets |
22.70 M |
12.80 M |
11.80 M |
14.20 M |
14.30 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
507.70 M |
33.90 M |
37.80 M |
11.10 M |
-19.10 M |
| Funds from Operations |
697.80 M |
726.80 M |
576.60 M |
294.30 M |
166.70 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-514.10 M |
-365.40 M |
-92.20 M |
-20.90 M |
-2.10 M |
| Incline (Decline) in Receivables |
143.60 M |
-182.80 M |
-214.20 M |
-100.90 M |
-134.70 M |
| Incline (Decline) in Inventories |
-404.90 M |
-326.30 M |
-168.50 M |
-128.30 M |
-158.30 M |
| Incline (Decline) in Accounts Payable |
-137.50 M |
122.50 M |
103.00 M |
89.00 M |
231.60 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
4.80 M |
10.20 M |
37.30 M |
0.00 |
| Incline (Decline) in Other Accruals |
-17.90 M |
14.80 M |
54.30 M |
39.60 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
-97.40 M |
1.60 M |
123.00 M |
42.40 M |
59.30 M |
| Net Cash Flow/Operating Activities |
183.70 M |
361.40 M |
484.40 M |
273.40 M |
164.60 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
481.50 M |
154.40 M |
33.20 M |
5.10 M |
58.70 M |
| Incline (Decline) in Inventories |
0.00 |
900,000.00 |
7.10 M |
4.60 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
23.00 M |
15.30 M |
12.10 M |
1.60 M |
32.40 M |
| Other Uses - Investing |
0.00 |
0.00 |
-55.20 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
55.20 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
579.30 M |
251.50 M |
51.90 M |
56.70 M |
61.80 M |
| Proceeds from Stock Options |
2.50 M |
10.40 M |
15.30 M |
5.10 M |
9.20 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-10.70 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
395.50 M |
166.60 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
800.00 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
36.70 M |
-29.00 M |
-73.40 M |
0.00 |
-15.40 M |
| Reduction in Long Term Debt |
0.00 |
200.00 M |
300.00 M |
35.50 M |
147.00 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 |
8.90 M |
27.00 M |
16.90 M |
0.00 |
0.00 |
| Other Uses - Financing |
7.10 M |
27.00 M |
13.30 M |
-18.60 M |
-16.90 M |
| Net Cash Flow - Financing |
-349.20 M |
431.10 M |
-344.80 M |
-49.00 M |
-170.10 M |
| Effect of Exchange rate on Cash |
-43.20 M |
54.70 M |
35.40 M |
-32.90 M |
18.60 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |