| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
118.80 M |
102.90 M |
84.20 M |
77.30 M |
76.10 M |
| Depreciation & Depletion |
104.00 M |
87.20 M |
72.80 M |
70.00 M |
70.20 M |
| Amortization of Intangible Assets |
14.80 M |
15.70 M |
11.40 M |
7.30 M |
5.90 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 |
0.00 |
0.00 |
0.00 |
22.40 M |
-47.50 M |
| Funds from Operations |
813.70 M |
905.50 M |
664.30 M |
369.50 M |
48.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-59.20 M |
-195.70 M |
-355.80 M |
-146.90 M |
-23.90 M |
| Incline (Decline) in Receivables |
121.70 M |
-41.30 M |
-168.80 M |
-78.70 M |
-78.40 M |
| Incline (Decline) in Inventories |
28.60 M |
-117.40 M |
-191.60 M |
-87.90 M |
-96.80 M |
| Incline (Decline) in Accounts Payable |
-109.90 M |
33.30 M |
42.20 M |
39.00 M |
83.70 M |
| Incline (Decline) in Income Taxes Payable |
-6.90 M |
-5.30 M |
4.20 M |
18.50 M |
7.20 M |
| Incline (Decline) in Other Accruals |
-10.90 M |
56.60 M |
30.70 M |
38.70 M |
11.00 M |
| Incline (Decline) in Other Assets or Liabilties |
-81.80 M |
-121.60 M |
-72.50 M |
-76.50 M |
49.40 M |
| Net Cash Flow/Operating Activities |
754.50 M |
709.80 M |
308.50 M |
222.60 M |
24.10 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
400,000.00 |
9.70 M |
0.00 |
19.70 M |
11.30 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
2.20 M |
5.40 M |
2.50 M |
600,000.00 |
6.60 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
6.50 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
513.90 M |
451.70 M |
232.70 M |
109.20 M |
54.60 M |
| Proceeds from Stock Options |
1.00 M |
5.50 M |
33.10 M |
26.10 M |
7.60 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
229.70 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
278.30 M |
61.20 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
700,000.00 |
12.80 M |
11.70 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
17.90 M |
23.90 M |
7.80 M |
38.50 M |
27.10 M |
| Cash Dividends Paid Total |
71.40 M |
58.10 M |
43.10 M |
27.10 M |
21.20 M |
| Common Dividends (Cash) |
71.40 M |
58.10 M |
43.10 M |
27.10 M |
21.20 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
50.70 M |
80.90 M |
25.20 M |
1.50 M |
| Other Uses - Financing |
-27.40 M |
600,000.00 |
80.90 M |
25.20 M |
1.00 M |
| Net Cash Flow - Financing |
-394.00 M |
-137.10 M |
63.80 M |
-1.50 M |
201.70 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |