| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
90.90 M |
80.00 M |
74.90 M |
63.80 M |
54.70 M |
| Depreciation & Depletion |
51.30 M |
48.60 M |
44.60 M |
39.00 M |
32.70 M |
| Amortization of Intangible Assets |
39.60 M |
31.40 M |
30.30 M |
24.80 M |
22.00 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 |
130.90 M |
63.10 M |
105.40 M |
-26.90 M |
-62.10 M |
| Funds from Operations |
605.40 M |
527.10 M |
432.50 M |
376.40 M |
326.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-89.20 M |
20.30 M |
-99.20 M |
24.70 M |
-47.00 M |
| Incline (Decline) in Receivables |
-56.70 M |
-12.30 M |
-42.30 M |
3.30 M |
-53.40 M |
| Incline (Decline) in Inventories |
-47.40 M |
-20.80 M |
-35.20 M |
-33.50 M |
-1.90 M |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
14.90 M |
53.40 M |
-21.70 M |
54.90 M |
8.30 M |
| Net Cash Flow/Operating Activities |
516.20 M |
547.40 M |
333.30 M |
401.10 M |
279.10 M |
| Additions to Other Assets |
19.00 M |
40.70 M |
21.50 M |
70.80 M |
40.40 M |
| Net Assets from Acquisitions |
166.20 M |
42.90 M |
170.40 M |
8.30 M |
64.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
98.10 M |
0.00 |
0.00 |
| Decrease in Investments |
82.10 M |
18.80 M |
2.90 M |
10.20 M |
6.20 M |
| Disposal of Fixed Assets |
0.00 |
3.00 M |
4.00 M |
1.50 M |
0.00 |
| Other Uses - Investing |
-1.80 M |
-5.30 M |
1.90 M |
-81.30 M |
0.00 |
| Other Sources - Investing |
1.80 M |
5.30 M |
0.00 |
81.30 M |
0.00 |
| Net Cash Flow - Investing |
151.90 M |
107.20 M |
357.50 M |
168.00 M |
86.90 M |
| Proceeds from Stock Options |
46.00 M |
59.70 M |
55.40 M |
44.10 M |
63.60 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
227.00 M |
422.80 M |
201.30 M |
143.40 M |
85.90 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-150.60 M |
149.50 M |
-16.50 M |
| Reduction in Long Term Debt |
800,000.00 |
0.00 |
200,000.00 |
100,000.00 |
100,000.00 |
| Cash Dividends Paid Total |
62.20 M |
60.10 M |
56.30 M |
52.70 M |
49.20 M |
| Common Dividends (Cash) |
62.20 M |
60.10 M |
56.30 M |
52.70 M |
49.20 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
28.00 M |
36.50 M |
24.60 M |
0.00 |
0.00 |
| Other Uses - Financing |
28.00 M |
36.50 M |
24.60 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-216.00 M |
-386.70 M |
-328.40 M |
-2.60 M |
-88.10 M |
| Effect of Exchange rate on Cash |
-44.60 M |
18.70 M |
14.60 M |
-17.10 M |
19.30 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |