| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
126.07 M |
148.90 M |
31.54 M |
25.71 M |
14.29 M |
| Depreciation & Depletion |
41.68 M |
44.54 M |
22.04 M |
16.71 M |
12.19 M |
| Amortization of Intangible Assets |
84.39 M |
104.36 M |
9.50 M |
9.00 M |
2.10 M |
| Deferred Income Taxes and Investment Tax credity |
53.01 M |
36.69 M |
60.30 M |
97.95 M |
70.27 M |
| Deferred Income Taxes |
53.01 M |
36.69 M |
60.30 M |
97.95 M |
70.27 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
164.64 M |
1.88 B |
83.13 M |
97.08 M |
34.93 M |
| Funds from Operations |
1.04 B |
392.35 M |
331.02 M |
136.28 M |
21.51 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-130.66 M |
-210.16 M |
146.48 M |
-52.72 M |
20.40 M |
| Incline (Decline) in Receivables |
-122.62 M |
-107.68 M |
-47.37 M |
-55.29 M |
-43.50 M |
| Incline (Decline) in Inventories |
1.54 M |
-25.87 M |
-23.97 M |
-1.60 M |
4.12 M |
| Incline (Decline) in Accounts Payable |
652,000.00 |
-15.57 M |
83.73 M |
-32.99 M |
11.81 M |
| Incline (Decline) in Income Taxes Payable |
39.82 M |
69.61 M |
-3.61 M |
93.26 M |
74.16 M |
| Incline (Decline) in Other Accruals |
43.61 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-93.67 M |
-130.65 M |
137.69 M |
-56.11 M |
-26.19 M |
| Net Cash Flow/Operating Activities |
909.86 M |
182.19 M |
477.50 M |
83.56 M |
41.92 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
122,000.00 |
| Net Assets from Acquisitions |
0.00 |
746.78 M |
0.00 |
0.00 |
7.15 M |
| Incline (Decline) in Inventories |
3.02 B |
858.26 M |
2.57 B |
792.55 M |
658.32 M |
| Decrease in Investments |
2.26 B |
1.15 B |
1.65 B |
857.92 M |
598.32 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-3.33 M |
-12.05 M |
7.52 M |
12.44 M |
0.00 |
| Other Sources - Investing |
3.33 M |
12.05 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
856.08 M |
522.25 M |
990.19 M |
-6.78 M |
103.13 M |
| Proceeds from Stock Options |
49.75 M |
128.58 M |
144.70 M |
113.07 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
1.01 B |
52.64 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
209.46 M |
0.00 |
0.00 |
0.00 |
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 |
9,000.00 |
| 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 |
97.84 M |
153.05 M |
142.99 M |
101.99 M |
0.00 |
| Other Uses - Financing |
97.84 M |
153.05 M |
142.99 M |
101.99 M |
0.00 |
| Net Cash Flow - Financing |
-61.87 M |
281.63 M |
287.70 M |
1.22 B |
52.63 M |
| Effect of Exchange rate on Cash |
17.88 M |
-67.46 M |
3.85 M |
4.51 M |
-3.33 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |