| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
91.80 M |
61.30 M |
53.50 M |
43.70 M |
51.95 M |
| Depreciation & Depletion |
55.80 M |
33.90 M |
31.00 M |
33.80 M |
36.20 M |
| Amortization of Intangible Assets |
36.00 M |
27.40 M |
22.50 M |
9.90 M |
15.75 M |
| Deferred Income Taxes and Investment Tax credity |
113.30 M |
105.40 M |
67.40 M |
35.80 M |
15.53 M |
| Deferred Income Taxes |
113.30 M |
105.40 M |
67.40 M |
35.80 M |
15.53 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
284.20 M |
104.80 M |
100.50 M |
138.40 M |
130.53 M |
| Funds from Operations |
545.80 M |
578.80 M |
483.80 M |
431.70 M |
302.26 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
48.10 M |
129.70 M |
92.80 M |
-16.50 M |
70.87 M |
| Incline (Decline) in Receivables |
81.80 M |
-78.30 M |
-39.80 M |
-45.80 M |
-30.01 M |
| Incline (Decline) in Inventories |
0.00 |
8.70 M |
-1.00 M |
4.82 M |
-5.08 M |
| Incline (Decline) in Accounts Payable |
-93.60 M |
81.40 M |
2.40 M |
-14.40 M |
39.60 M |
| Incline (Decline) in Income Taxes Payable |
26.90 M |
14.60 M |
12.10 M |
-27.30 M |
-9.15 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
33.00 M |
112.00 M |
109.40 M |
72.00 M |
65.61 M |
| Net Cash Flow/Operating Activities |
593.90 M |
708.50 M |
576.60 M |
415.20 M |
373.13 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
1.56 M |
4.23 M |
| Net Assets from Acquisitions |
364.50 M |
114.50 M |
52.50 M |
242.10 M |
11.75 M |
| Incline (Decline) in Inventories |
118.60 M |
727.00 M |
357.50 M |
279.40 M |
259.62 M |
| Decrease in Investments |
83.40 M |
799.10 M |
327.50 M |
204.00 M |
490.29 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
884,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
478.10 M |
85.70 M |
117.80 M |
338.00 M |
-175.64 M |
| Proceeds from Stock Options |
90.10 M |
187.30 M |
74.20 M |
144.60 M |
242.22 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 |
563.00 M |
154.40 M |
446.60 M |
546.41 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
52.10 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
256.60 M |
0.00 |
0.00 |
3.40 M |
13.57 M |
| Common Dividends (Cash) |
256.60 M |
0.00 |
0.00 |
3.40 M |
13.57 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
-200,000.00 |
0.00 |
| Net Cash Flow - Financing |
-114.40 M |
-375.70 M |
-80.20 M |
-305.60 M |
-317.75 M |
| Effect of Exchange rate on Cash |
-1.70 M |
4.90 M |
100,000.00 |
-2.10 M |
4.38 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |