| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
159.30 M |
145.60 M |
152.80 M |
147.30 M |
98.80 M |
| Depreciation & Depletion |
113.70 M |
100.90 M |
111.20 M |
110.80 M |
86.60 M |
| Amortization of Intangible Assets |
45.60 M |
44.70 M |
41.60 M |
36.50 M |
12.20 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
398.50 M |
900,000.00 |
-31.70 M |
61.50 M |
-9.80 M |
| Funds from Operations |
339.90 M |
380.20 M |
331.70 M |
241.70 M |
231.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-111.20 M |
-110.40 M |
-130.70 M |
-9.30 M |
-64.10 M |
| Incline (Decline) in Receivables |
110.00 M |
-28.70 M |
-41.50 M |
18.80 M |
-26.10 M |
| Incline (Decline) in Inventories |
-70.00 M |
-21.70 M |
-54.30 M |
9.50 M |
-38.70 M |
| Incline (Decline) in Accounts Payable |
-75.40 M |
2.80 M |
15.00 M |
2.80 M |
36.50 M |
| Incline (Decline) in Income Taxes Payable |
-1.40 M |
-14.70 M |
-6.40 M |
-42.60 M |
7.90 M |
| Incline (Decline) in Other Accruals |
-18.60 M |
-1.80 M |
-7.00 M |
-19.30 M |
-7.30 M |
| Incline (Decline) in Other Assets or Liabilties |
-55.80 M |
-46.30 M |
-36.50 M |
21.50 M |
-36.40 M |
| Net Cash Flow/Operating Activities |
228.70 M |
269.80 M |
201.00 M |
232.40 M |
167.40 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
1.46 B |
4.60 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
2.40 M |
38.70 M |
206.60 M |
105.50 M |
700,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-74.30 M |
-9.10 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
74.30 M |
9.10 M |
| Net Cash Flow - Investing |
193.40 M |
76.10 M |
-104.10 M |
1.38 B |
84.10 M |
| Proceeds from Stock Options |
11.20 M |
39.30 M |
45.00 M |
17.70 M |
24.60 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
-5.90 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
46.40 M |
77.30 M |
0.00 |
0.00 |
13.10 M |
| Long Term Borrowings |
282.00 M |
222.00 M |
241.20 M |
1.44 B |
0.00 |
| Incline or Decline in Short Term Borrowings |
-3.00 M |
-1.20 M |
200,000.00 |
45.90 M |
-9.30 M |
| Reduction in Long Term Debt |
278.70 M |
319.80 M |
632.80 M |
571.90 M |
0.00 |
| Cash Dividends Paid Total |
23.80 M |
19.10 M |
18.80 M |
17.80 M |
15.70 M |
| Common Dividends (Cash) |
23.80 M |
19.10 M |
18.80 M |
17.80 M |
15.70 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
6.70 M |
12.10 M |
10.80 M |
0.00 |
2.90 M |
| Other Uses - Financing |
6.70 M |
12.10 M |
10.80 M |
-600,000.00 |
-7.10 M |
| Net Cash Flow - Financing |
-52.00 M |
-144.00 M |
-354.40 M |
905.80 M |
-20.60 M |
| Effect of Exchange rate on Cash |
-4.80 M |
3.50 M |
4.30 M |
-8.80 M |
10.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |