| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
334.70 M |
291.90 M |
268.57 M |
256.94 M |
246.95 M |
| Depreciation & Depletion |
286.70 M |
261.70 M |
243.57 M |
222.71 M |
213.52 M |
| Amortization of Intangible Assets |
48.00 M |
30.20 M |
25.00 M |
34.22 M |
33.86 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
25.30 M |
13.20 M |
18.23 M |
26.52 M |
2.78 M |
| Funds from Operations |
888.70 M |
734.80 M |
636.61 M |
589.92 M |
579.88 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-135.50 M |
62.80 M |
-9.05 M |
218,000.00 |
-2.50 M |
| Incline (Decline) in Receivables |
-89.90 M |
-34.40 M |
-66.77 M |
-44.84 M |
-47.22 M |
| Incline (Decline) in Inventories |
-57.50 M |
-19.30 M |
-17.99 M |
2.55 M |
-5.48 M |
| Incline (Decline) in Accounts Payable |
30.00 M |
-10.00 M |
44.52 M |
18.99 M |
34.84 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-18.10 M |
126.50 M |
31.20 M |
23.52 M |
15.36 M |
| Net Cash Flow/Operating Activities |
753.20 M |
797.60 M |
627.56 M |
590.14 M |
582.46 M |
| Additions to Other Assets |
67.80 M |
55.00 M |
33.05 M |
10.95 M |
9.69 M |
| Net Assets from Acquisitions |
203.80 M |
329.40 M |
65.53 M |
26.97 M |
129.82 M |
| Incline (Decline) in Inventories |
21.00 M |
0.00 |
0.00 |
185.69 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
125.06 M |
60.62 M |
0.00 |
| Disposal of Fixed Assets |
38.60 M |
27.20 M |
27.42 M |
22.65 M |
21.79 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
580.70 M |
663.70 M |
233.98 M |
409.11 M |
393.59 M |
| Proceeds from Stock Options |
36.40 M |
96.70 M |
87.95 M |
49.73 M |
59.99 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
337.20 M |
371.40 M |
282.76 M |
213.27 M |
165.41 M |
| Long Term Borrowings |
257.70 M |
396.15 M |
4.66 M |
7.32 M |
5.96 M |
| Incline or Decline in Short Term Borrowings |
-67.80 M |
279.90 M |
-47.71 M |
96.68 M |
-17.47 M |
| Reduction in Long Term Debt |
3.90 M |
394.20 M |
86.29 M |
5.71 M |
6.63 M |
| Cash Dividends Paid Total |
128.50 M |
114.00 M |
101.17 M |
89.81 M |
82.42 M |
| Common Dividends (Cash) |
128.50 M |
114.00 M |
101.17 M |
89.81 M |
82.42 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
8.20 M |
20.60 M |
19.76 M |
11.68 M |
11.56 M |
| Other Uses - Financing |
7.70 M |
20.60 M |
17.48 M |
11.68 M |
10.76 M |
| Net Cash Flow - Financing |
-235.60 M |
-482.40 M |
-16.36 M |
-146.03 M |
-205.42 M |
| Effect of Exchange rate on Cash |
-7.60 M |
1.90 M |
2.43 M |
-1.85 M |
2.16 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |