| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
255.90 M |
203.00 M |
181.50 M |
145.00 M |
114.00 M |
| Depreciation & Depletion |
226.20 M |
178.60 M |
162.10 M |
128.00 M |
100.30 M |
| Amortization of Intangible Assets |
29.70 M |
24.40 M |
19.40 M |
17.00 M |
13.70 M |
| Deferred Income Taxes and Investment Tax credity |
66.80 M |
73.90 M |
80.90 M |
87.90 M |
95.00 M |
| Deferred Income Taxes |
66.80 M |
73.90 M |
80.90 M |
87.90 M |
95.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
23.10 M |
29.30 M |
-35.50 M |
57.20 M |
-39.50 M |
| Funds from Operations |
457.30 M |
422.70 M |
290.90 M |
324.10 M |
317.70 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
17.50 M |
-25.60 M |
31.70 M |
95.60 M |
-50.80 M |
| Incline (Decline) in Receivables |
-7.30 M |
-15.50 M |
19.80 M |
32.10 M |
-44.40 M |
| Incline (Decline) in Inventories |
18.30 M |
-50.50 M |
27.60 M |
-1.60 M |
-29.40 M |
| Incline (Decline) in Accounts Payable |
-46.40 M |
64.40 M |
-21.20 M |
24.60 M |
22.90 M |
| Incline (Decline) in Income Taxes Payable |
-16.30 M |
-1.40 M |
12.50 M |
3.20 M |
25.70 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
69.20 M |
-22.60 M |
-7.00 M |
37.30 M |
-25.60 M |
| Net Cash Flow/Operating Activities |
474.80 M |
397.10 M |
322.60 M |
419.70 M |
266.90 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
13.50 M |
118.20 M |
194.60 M |
240.60 M |
8.80 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
17.70 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
7.40 M |
30.90 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-2.60 M |
-50.20 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
2.60 M |
50.20 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
305.90 M |
341.40 M |
460.50 M |
484.50 M |
167.50 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
52.60 M |
— |
| Other Proceeds from Sale/Issues of Stock |
79.40 M |
85.50 M |
51.90 M |
62.90 M |
73.10 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
94.40 M |
57.30 M |
188.40 M |
62.80 M |
137.70 M |
| Long Term Borrowings |
12.50 M |
26.00 M |
788.20 M |
114.20 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
-5.20 M |
29.60 M |
— |
— |
— |
| Reduction in Long Term Debt |
93.50 M |
73.40 M |
482.90 M |
21.30 M |
8.50 M |
| Cash Dividends Paid Total |
42.60 M |
40.40 M |
37.70 M |
35.40 M |
30.00 M |
| Common Dividends (Cash) |
42.60 M |
40.40 M |
37.70 M |
35.40 M |
30.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
11.90 M |
22.00 M |
19.90 M |
0.00 |
0.00 |
| Other Uses - Financing |
10.40 M |
6.80 M |
18.80 M |
-1.00 M |
-1.30 M |
| Net Cash Flow - Financing |
-128.20 M |
-52.80 M |
149.90 M |
56.60 M |
-109.60 M |
| Effect of Exchange rate on Cash |
-3.70 M |
4.90 M |
5.60 M |
-2.10 M |
3.50 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |