| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
731.81 M |
606.23 M |
482.95 M |
334.34 M |
255.88 M |
| Depreciation & Depletion |
669.00 M |
552.50 M |
432.60 M |
303.30 M |
232.60 M |
| Amortization of Intangible Assets |
62.81 M |
53.73 M |
50.35 M |
31.04 M |
23.28 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.45 M |
30.40 M |
26.33 M |
-10.48 M |
-48.67 M |
| Funds from Operations |
2.05 B |
1.74 B |
1.45 B |
820.05 M |
521.63 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-949.15 M |
-863.60 M |
-367.04 M |
-316.96 M |
-18.16 M |
| Incline (Decline) in Receivables |
-461.24 M |
-296.12 M |
-299.34 M |
-244.95 M |
-109.25 M |
| Incline (Decline) in Inventories |
-581.98 M |
-417.30 M |
-338.32 M |
-150.76 M |
-70.71 M |
| Incline (Decline) in Accounts Payable |
230.60 M |
74.82 M |
27.02 M |
31.42 M |
42.93 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
62.72 M |
-108.36 M |
255.01 M |
140.26 M |
130.34 M |
| Incline (Decline) in Other Assets or Liabilties |
-199.24 M |
-116.63 M |
-11.41 M |
-92.93 M |
-11.46 M |
| Net Cash Flow/Operating Activities |
1.10 B |
872.51 M |
1.09 B |
503.09 M |
503.48 M |
| Additions to Other Assets |
24.08 M |
23.04 M |
31.20 M |
13.42 M |
20.49 M |
| Net Assets from Acquisitions |
798.53 M |
275.15 M |
194.31 M |
991.07 M |
26.46 M |
| Incline (Decline) in Inventories |
11.57 M |
335.22 M |
0.00 |
16.42 M |
2.86 M |
| Decrease in Investments |
0.00 |
0.00 |
14.24 M |
276.75 M |
231.80 M |
| Disposal of Fixed Assets |
297.28 M |
84.48 M |
39.86 M |
15.87 M |
23.60 M |
| Other Uses - Investing |
-11.00 M |
49.08 M |
19.98 M |
0.00 |
0.00 |
| Other Sources - Investing |
11.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
3.01 B |
2.23 B |
1.24 B |
1.25 B |
105.29 M |
| Proceeds from Stock Options |
9.94 M |
34.19 M |
55.44 M |
191.13 M |
129.55 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
246.19 M |
548.58 M |
0.00 |
1.24 M |
| Long Term Borrowings |
1.50 B |
1.49 B |
947.82 M |
3.26 M |
202,000.00 |
| Incline or Decline in Short Term Borrowings |
477.82 M |
117.86 M |
-109.49 M |
731.13 M |
-183.78 M |
| Reduction in Long Term Debt |
20.54 M |
18.17 M |
215.80 M |
354.45 M |
9.19 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 |
11.44 M |
28.90 M |
15.72 M |
0.00 |
0.00 |
| Other Uses - Financing |
11.44 M |
25.00 M |
15.72 M |
-960,000.00 |
-75.16 M |
| Net Cash Flow - Financing |
1.98 B |
1.40 B |
145.11 M |
570.11 M |
-139.61 M |
| Effect of Exchange rate on Cash |
-4.36 M |
3.34 M |
2.41 M |
-1.49 M |
2.78 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |