| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
177.20 M |
180.10 M |
167.30 M |
156.30 M |
157.50 M |
| Depreciation & Depletion |
164.80 M |
165.30 M |
153.10 M |
145.80 M |
138.60 M |
| Amortization of Intangible Assets |
12.40 M |
14.80 M |
14.20 M |
10.50 M |
18.90 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
240.40 M |
245.00 M |
235.30 M |
| Deferred Income Taxes |
0.00 |
0.00 |
240.40 M |
245.00 M |
235.30 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
564.30 M |
44.70 M |
-35.70 M |
11.30 M |
6.50 M |
| Funds from Operations |
189.60 M |
304.40 M |
394.80 M |
538.70 M |
483.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-201.70 M |
9.90 M |
-79.50 M |
-105.80 M |
-68.70 M |
| Incline (Decline) in Receivables |
123.40 M |
-45.90 M |
-4.30 M |
-9.50 M |
-79.80 M |
| Incline (Decline) in Inventories |
81.70 M |
-42.90 M |
-28.70 M |
-22.80 M |
-122.80 M |
| Incline (Decline) in Accounts Payable |
-135.00 M |
-13.50 M |
9.50 M |
29.70 M |
42.50 M |
| Incline (Decline) in Income Taxes Payable |
-72.50 M |
6.40 M |
-25.50 M |
-3.10 M |
— |
| Incline (Decline) in Other Accruals |
-167.80 M |
102.50 M |
-70.10 M |
-51.90 M |
83.20 M |
| Incline (Decline) in Other Assets or Liabilties |
-31.50 M |
3.30 M |
39.60 M |
-48.20 M |
8.20 M |
| Net Cash Flow/Operating Activities |
-12.10 M |
314.30 M |
315.30 M |
432.90 M |
415.20 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
6.20 M |
86.20 M |
130.30 M |
267.80 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
18.10 M |
16.20 M |
| Decrease in Investments |
65.50 M |
4.10 M |
6.10 M |
57.90 M |
0.00 |
| Disposal of Fixed Assets |
28.30 M |
10.10 M |
7.20 M |
13.40 M |
13.40 M |
| Other Uses - Investing |
-17.20 M |
-101.20 M |
5.90 M |
21.90 M |
-2.00 M |
| Other Sources - Investing |
17.20 M |
101.20 M |
2.00 M |
— |
— |
| Net Cash Flow - Investing |
-9.00 M |
98.50 M |
283.90 M |
322.80 M |
439.90 M |
| Proceeds from Stock Options |
0.00 |
10.80 M |
15.90 M |
17.10 M |
99.50 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 |
125.80 M |
195.60 M |
76.00 M |
0.00 |
| Long Term Borrowings |
252.00 M |
700,000.00 |
250.30 M |
1.30 M |
152.30 M |
| Incline or Decline in Short Term Borrowings |
-7.40 M |
0.00 |
-200,000.00 |
-600,000.00 |
-8.80 M |
| Reduction in Long Term Debt |
251.00 M |
900,000.00 |
251.10 M |
6.70 M |
6.30 M |
| Cash Dividends Paid Total |
4.40 M |
52.60 M |
55.00 M |
57.30 M |
58.10 M |
| Common Dividends (Cash) |
4.40 M |
52.60 M |
55.00 M |
57.30 M |
58.10 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 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-10.80 M |
-167.80 M |
-235.70 M |
-122.20 M |
178.60 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |