| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
165.90 M |
139.30 M |
128.10 M |
103.66 M |
101.95 M |
| Depreciation & Depletion |
154.70 M |
131.70 M |
119.95 M |
93.14 M |
80.08 M |
| Amortization of Intangible Assets |
11.20 M |
7.60 M |
8.15 M |
10.52 M |
21.88 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 |
901.30 M |
-47.30 M |
57.73 M |
24.05 M |
4.53 M |
| Funds from Operations |
551.90 M |
476.60 M |
541.21 M |
452.44 M |
358.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-32.10 M |
-163.40 M |
-105.24 M |
-131.74 M |
-17.99 M |
| Incline (Decline) in Receivables |
56.20 M |
-6.30 M |
44.19 M |
-100.28 M |
-63.04 M |
| Incline (Decline) in Inventories |
-37.80 M |
-85.10 M |
-121.89 M |
-74.47 M |
96.05 M |
| Incline (Decline) in Accounts Payable |
16.30 M |
34.30 M |
-1.24 M |
11.39 M |
-61.65 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-34.20 M |
-156.20 M |
-31.12 M |
37.01 M |
11.42 M |
| Incline (Decline) in Other Assets or Liabilties |
-32.60 M |
49.90 M |
4.82 M |
-5.40 M |
-774,000.00 |
| Net Cash Flow/Operating Activities |
519.80 M |
313.20 M |
435.97 M |
320.70 M |
340.31 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
1.30 B |
1.09 B |
45.89 M |
1.05 B |
1.07 B |
| Incline (Decline) in Inventories |
4.60 M |
0.00 |
2.72 M |
86.12 M |
0.00 |
| Decrease in Investments |
0.00 |
55.10 M |
35.95 M |
24.24 M |
849,000.00 |
| Disposal of Fixed Assets |
341.50 M |
38.20 M |
137.54 M |
13.77 M |
17.26 M |
| Other Uses - Investing |
4.00 M |
4.70 M |
7.94 M |
2.62 M |
2.04 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.11 B |
1.20 B |
15.56 M |
1.22 B |
1.16 B |
| Proceeds from Stock Options |
0.00 |
69.30 M |
37.73 M |
52.93 M |
39.50 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-23.80 M |
0.00 |
-24.40 M |
392.34 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
500.00 M |
100.00 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.43 B |
3.71 B |
9.62 M |
2.40 B |
1.60 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
47.10 M |
63.80 M |
-45.86 M |
-1.11 M |
| Reduction in Long Term Debt |
374.90 M |
2.79 B |
527.59 M |
1.49 B |
1.28 B |
| Cash Dividends Paid Total |
0.00 |
7.30 M |
9.80 M |
9.80 M |
3.30 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
7.30 M |
9.80 M |
9.80 M |
3.30 M |
| Other Sources - Financing |
38.10 M |
21.40 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
27.50 M |
21.40 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
584.90 M |
925.20 M |
-426.24 M |
884.18 M |
745.15 M |
| Effect of Exchange rate on Cash |
-4.80 M |
-18.70 M |
-933,000.00 |
-1.52 M |
96.35 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |