| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
286.80 M |
264.60 M |
256.60 M |
255.50 M |
177.00 M |
| Depreciation & Depletion |
259.70 M |
243.10 M |
239.10 M |
185.60 M |
138.80 M |
| Amortization of Intangible Assets |
27.10 M |
21.50 M |
17.50 M |
69.90 M |
38.20 M |
| Deferred Income Taxes and Investment Tax credity |
25.20 M |
23.60 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
25.20 M |
23.60 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
322.20 M |
32.30 M |
127.30 M |
1.30 M |
31.60 M |
| Funds from Operations |
495.10 M |
555.50 M |
549.10 M |
464.00 M |
440.70 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-94.30 M |
48.00 M |
-107.00 M |
-67.50 M |
-14.10 M |
| Incline (Decline) in Receivables |
163.90 M |
-6.20 M |
-57.40 M |
-79.60 M |
-60.40 M |
| Incline (Decline) in Inventories |
-26.30 M |
-34.70 M |
-32.70 M |
-30.10 M |
-12.70 M |
| Incline (Decline) in Accounts Payable |
-195.60 M |
94.20 M |
-8.10 M |
137.60 M |
113.10 M |
| Incline (Decline) in Income Taxes Payable |
-23.00 M |
-15.10 M |
500,000.00 |
-61.70 M |
36.00 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-13.30 M |
9.80 M |
-9.30 M |
-33.70 M |
-90.10 M |
| Net Cash Flow/Operating Activities |
400.80 M |
603.50 M |
442.10 M |
396.50 M |
426.60 M |
| Additions to Other Assets |
0.00 |
0.00 |
45.80 M |
47.50 M |
42.40 M |
| Net Assets from Acquisitions |
141.20 M |
138.80 M |
63.70 M |
477.20 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
13.00 M |
41.50 M |
52.30 M |
0.00 |
| Decrease in Investments |
14.60 M |
60.40 M |
28.80 M |
58.20 M |
0.00 |
| Disposal of Fixed Assets |
11.20 M |
17.30 M |
3.60 M |
63.70 M |
4.20 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
9.00 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
485.10 M |
368.00 M |
341.10 M |
700.10 M |
257.20 M |
| Proceeds from Stock Options |
17.10 M |
46.30 M |
27.10 M |
17.60 M |
14.40 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
55.90 M |
47.00 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
114.80 M |
20.00 M |
289.10 M |
168.70 M |
600,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
136.20 M |
5.30 M |
-5.50 M |
| Reduction in Long Term Debt |
7.30 M |
121.70 M |
324.30 M |
160.20 M |
61.80 M |
| Cash Dividends Paid Total |
51.10 M |
39.40 M |
51.80 M |
40.00 M |
27.90 M |
| Common Dividends (Cash) |
51.10 M |
39.40 M |
51.80 M |
40.00 M |
27.90 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 |
-12.50 M |
-17.50 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
5.10 M |
-159.30 M |
-59.90 M |
122.30 M |
-69.40 M |
| Effect of Exchange rate on Cash |
-5.90 M |
-11.00 M |
-7.50 M |
41.30 M |
16.60 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |