| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
125.41 M |
143.81 M |
166.63 M |
125.04 M |
99.71 M |
| Depreciation & Depletion |
125.41 M |
143.81 M |
61.70 M |
50.20 M |
41.22 M |
| Amortization of Intangible Assets |
104.93 M |
74.84 M |
58.49 M |
55.13 M |
44.87 M |
| Deferred Income Taxes and Investment Tax credity |
161.22 M |
135.18 M |
828.35 M |
651.51 M |
610.53 M |
| Deferred Income Taxes |
161.22 M |
135.18 M |
828.35 M |
651.51 M |
610.53 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
188.41 M |
-49.85 M |
99.02 M |
133.38 M |
-158.11 M |
| Funds from Operations |
475.03 M |
338.40 M |
401.98 M |
420.26 M |
66.87 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-116.62 M |
112.62 M |
169.54 M |
48.52 M |
42.21 M |
| Incline (Decline) in Receivables |
-2.16 M |
-17.01 M |
-24.04 M |
-50.95 M |
-37.59 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-39.46 M |
-52.91 M |
66.65 M |
57.08 M |
42.76 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-75.00 M |
182.55 M |
126.94 M |
42.39 M |
37.05 M |
| Net Cash Flow/Operating Activities |
358.41 M |
451.02 M |
571.52 M |
468.78 M |
109.08 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
158.90 M |
2.48 M |
438.16 M |
205.57 M |
140.90 M |
| Incline (Decline) in Inventories |
209.03 M |
637.20 M |
28.59 M |
33.09 M |
11.99 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
4.01 M |
152.06 M |
12.35 M |
0.00 |
0.00 |
| Other Uses - Investing |
471.13 M |
-24.66 M |
123.75 M |
203.96 M |
112.16 M |
| Other Sources - Investing |
59.71 M |
91.91 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
888.02 M |
512.52 M |
694.81 M |
542.97 M |
330.95 M |
| Proceeds from Stock Options |
30.05 M |
94.18 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
28.86 M |
30.92 M |
20.89 M |
48.83 M |
29.11 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
445.89 M |
1.00 B |
108.54 M |
146.00 M |
145.04 M |
| Long Term Borrowings |
3.47 B |
5.62 B |
2.83 B |
3.97 B |
1.65 B |
| Incline or Decline in Short Term Borrowings |
775.60 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
3.20 B |
4.73 B |
2.55 B |
3.77 B |
1.26 B |
| 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 |
9.04 M |
2.27 M |
8.16 M |
17.52 M |
0.00 |
| Other Uses - Financing |
-89.89 M |
-32.59 M |
5.85 M |
13.47 M |
0.00 |
| Net Cash Flow - Financing |
570.19 M |
-20.31 M |
197.08 M |
112.27 M |
278.58 M |
| Effect of Exchange rate on Cash |
15.89 M |
-27.12 M |
11.98 M |
-1.22 M |
2.10 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |