| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
66.48 M |
71.63 M |
85.59 M |
97.35 M |
87.14 M |
| Depreciation & Depletion |
16.51 M |
15.65 M |
20.32 M |
28.52 M |
27.84 M |
| Amortization of Intangible Assets |
49.97 M |
55.98 M |
65.28 M |
68.83 M |
59.30 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 |
202.29 M |
25.24 M |
153.95 M |
196.34 M |
40.98 M |
| Funds from Operations |
54.07 M |
135.60 M |
186.08 M |
73.71 M |
31.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
162.46 M |
-43.08 M |
-61.02 M |
-9.26 M |
-13.98 M |
| Incline (Decline) in Receivables |
11.04 M |
23.44 M |
-27.78 M |
-14.77 M |
-3.30 M |
| Incline (Decline) in Inventories |
-22.37 M |
7.61 M |
-5.60 M |
-30.14 M |
-16.29 M |
| Incline (Decline) in Accounts Payable |
49.11 M |
-9.77 M |
-13.05 M |
7.84 M |
5.31 M |
| Incline (Decline) in Income Taxes Payable |
32.84 M |
-57.35 M |
-11.99 M |
27.56 M |
4.26 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
91.84 M |
-7.02 M |
-2.60 M |
262,000.00 |
-3.94 M |
| Net Cash Flow/Operating Activities |
216.53 M |
92.52 M |
125.06 M |
64.46 M |
17.92 M |
| Additions to Other Assets |
0.00 |
0.00 |
4.57 M |
413.62 M |
76.28 M |
| Net Assets from Acquisitions |
355.30 M |
22.52 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
155.65 M |
72.52 M |
26.50 M |
305.30 M |
947.37 M |
| Decrease in Investments |
200.80 M |
35.25 M |
27.91 M |
533.31 M |
1.17 B |
| Disposal of Fixed Assets |
49.55 M |
41.08 M |
10.02 M |
7.25 M |
12.09 M |
| Other Uses - Investing |
-447.10 M |
-8.51 M |
-1.95 M |
-5.54 M |
-4.14 M |
| Other Sources - Investing |
447.10 M |
8.51 M |
1.95 M |
5.54 M |
4.14 M |
| Net Cash Flow - Investing |
-169.92 M |
39.34 M |
32.15 M |
218.35 M |
-139.21 M |
| Proceeds from Stock Options |
49.05 M |
0.00 |
0.00 |
192.82 M |
13.49 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
15.29 M |
17.39 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
206.52 M |
99.56 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
118,000.00 |
1.80 M |
2.84 M |
802,000.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
329.92 M |
3.49 M |
6.56 M |
1.11 M |
342.16 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
21.55 M |
27.97 M |
25.88 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
21.55 M |
27.97 M |
25.88 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
12.30 M |
0.00 |
1.08 M |
0.00 |
0.00 |
| Other Uses - Financing |
12.26 M |
-7.35 M |
1.08 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-475.00 M |
-93.32 M |
-6.81 M |
164.54 M |
-354.55 M |
| Effect of Exchange rate on Cash |
-21.23 M |
23.92 M |
15.14 M |
-8.47 M |
9.21 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |