| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
222.00 M |
192.40 M |
181.20 M |
159.40 M |
140.90 M |
| Depreciation & Depletion |
189.50 M |
184.30 M |
175.00 M |
153.40 M |
134.70 M |
| Amortization of Intangible Assets |
32.50 M |
8.10 M |
6.20 M |
6.00 M |
6.20 M |
| Deferred Income Taxes and Investment Tax credity |
34.40 M |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
34.40 M |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
54.30 M |
30.40 M |
29.30 M |
25.40 M |
7.90 M |
| Funds from Operations |
1.43 B |
1.22 B |
985.00 M |
461.70 M |
273.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-289.20 M |
26.80 M |
-37.50 M |
-110.10 M |
-25.70 M |
| Incline (Decline) in Receivables |
-110.70 M |
-44.40 M |
-69.80 M |
-86.00 M |
-18.10 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
11.20 M |
6.50 M |
-6.70 M |
3.50 M |
-100,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-76.90 M |
195.60 M |
62.80 M |
-10.80 M |
500,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-112.80 M |
-130.90 M |
-23.80 M |
-16.80 M |
-8.00 M |
| Net Cash Flow/Operating Activities |
1.14 B |
1.24 B |
947.50 M |
351.60 M |
247.80 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 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
4.00 M |
11.30 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
50.30 M |
0.00 |
2.90 M |
6.50 M |
2.90 M |
| Other Uses - Investing |
-17.20 M |
-7.70 M |
-23.70 M |
-139.60 M |
-9.70 M |
| Other Sources - Investing |
17.20 M |
7.70 M |
23.70 M |
139.60 M |
9.70 M |
| Net Cash Flow - Investing |
704.60 M |
512.20 M |
502.00 M |
335.00 M |
303.20 M |
| Proceeds from Stock Options |
27.30 M |
35.80 M |
41.80 M |
67.20 M |
7.80 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
259.70 M |
521.60 M |
160.00 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
19.00 M |
167.20 M |
17.10 M |
58.30 M |
23.00 M |
| Cash Dividends Paid Total |
14.30 M |
14.80 M |
15.30 M |
15.20 M |
15.10 M |
| Common Dividends (Cash) |
14.30 M |
14.80 M |
15.30 M |
15.20 M |
15.10 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
5.30 M |
6.60 M |
3.60 M |
0.00 |
0.00 |
| Other Uses - Financing |
5.30 M |
2.50 M |
2.60 M |
-8.10 M |
-400,000.00 |
| Net Cash Flow - Financing |
-260.40 M |
-665.30 M |
-148.00 M |
-14.40 M |
-30.70 M |
| Effect of Exchange rate on Cash |
-15.00 M |
-800,000.00 |
-200,000.00 |
-700,000.00 |
-900,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |