| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
297.40 M |
281.00 M |
252.60 M |
213.50 M |
215.10 M |
| Depreciation & Depletion |
279.80 M |
263.80 M |
238.00 M |
202.10 M |
202.80 M |
| Amortization of Intangible Assets |
17.60 M |
17.20 M |
14.60 M |
11.40 M |
12.30 M |
| Deferred Income Taxes and Investment Tax credity |
176.30 M |
185.40 M |
144.00 M |
130.40 M |
— |
| Deferred Income Taxes |
176.30 M |
185.40 M |
144.00 M |
130.40 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-3.80 M |
97.00 M |
-81.70 M |
36.70 M |
-24.70 M |
| Funds from Operations |
632.70 M |
638.30 M |
538.70 M |
470.70 M |
528.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.10 M |
34.70 M |
-137.30 M |
88.10 M |
7.10 M |
| Incline (Decline) in Receivables |
37.00 M |
26.90 M |
-57.00 M |
-32.80 M |
-81.30 M |
| Incline (Decline) in Inventories |
2.40 M |
-41.00 M |
-132.20 M |
-71.70 M |
-49.30 M |
| Incline (Decline) in Accounts Payable |
15.70 M |
27.40 M |
121.60 M |
113.20 M |
87.10 M |
| Incline (Decline) in Income Taxes Payable |
3.30 M |
32.20 M |
-62.40 M |
51.20 M |
18.10 M |
| Incline (Decline) in Other Accruals |
-17.20 M |
32.70 M |
53.10 M |
-17.20 M |
39.90 M |
| Incline (Decline) in Other Assets or Liabilties |
-46.30 M |
-43.50 M |
-60.40 M |
45.40 M |
-7.40 M |
| Net Cash Flow/Operating Activities |
627.60 M |
673.00 M |
401.40 M |
558.80 M |
535.90 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.30 M |
0.00 |
791.10 M |
0.00 |
17.20 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 |
8.70 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
117.50 M |
-42.70 M |
-77.30 M |
-1.70 M |
-3.60 M |
| Other Sources - Investing |
0.00 |
48.60 M |
77.30 M |
1.70 M |
3.60 M |
| Net Cash Flow - Investing |
418.00 M |
265.80 M |
993.40 M |
290.00 M |
209.60 M |
| Proceeds from Stock Options |
27.20 M |
46.50 M |
38.40 M |
35.60 M |
35.30 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
326.80 M |
257.80 M |
84.10 M |
393.70 M |
85.30 M |
| Long Term Borrowings |
753.70 M |
300,000.00 |
949.40 M |
882.80 M |
26.30 M |
| Incline or Decline in Short Term Borrowings |
108.10 M |
-95.80 M |
23.00 M |
68.40 M |
2.60 M |
| Reduction in Long Term Debt |
734.50 M |
74.50 M |
205.00 M |
949.70 M |
107.20 M |
| Cash Dividends Paid Total |
37.50 M |
40.60 M |
41.00 M |
42.50 M |
38.90 M |
| Common Dividends (Cash) |
37.50 M |
40.60 M |
41.00 M |
42.50 M |
38.90 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
4.30 M |
9.50 M |
7.60 M |
0.00 |
— |
| Other Uses - Financing |
4.30 M |
9.50 M |
-500,000.00 |
-11.60 M |
-900,000.00 |
| Net Cash Flow - Financing |
-205.50 M |
-412.40 M |
680.20 M |
-410.70 M |
-168.10 M |
| Effect of Exchange rate on Cash |
-28.30 M |
5.30 M |
2.30 M |
4.20 M |
4.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |