| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
127.70 M |
82.80 M |
82.20 M |
81.10 M |
95.30 M |
| Depreciation & Depletion |
62.00 M |
20.00 M |
29.30 M |
14.40 M |
16.00 M |
| Amortization of Intangible Assets |
65.70 M |
62.80 M |
52.90 M |
66.70 M |
79.30 M |
| Deferred Income Taxes and Investment Tax credity |
9.80 M |
12.00 M |
11.70 M |
— |
— |
| Deferred Income Taxes |
9.80 M |
12.00 M |
11.70 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
17.20 M |
21.30 M |
26.30 M |
-28.50 M |
48.50 M |
| Funds from Operations |
425.50 M |
376.00 M |
366.80 M |
315.20 M |
324.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
24.40 M |
-1.70 M |
-29.00 M |
-6.20 M |
-34.60 M |
| Incline (Decline) in Receivables |
-1.60 M |
-22.80 M |
-14.30 M |
-17.20 M |
17.80 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
26.00 M |
21.10 M |
-14.70 M |
11.00 M |
-52.40 M |
| Net Cash Flow/Operating Activities |
449.90 M |
374.30 M |
337.80 M |
309.00 M |
289.90 M |
| Additions to Other Assets |
0.00 |
0.00 |
29.00 M |
31.00 M |
39.00 M |
| Net Assets from Acquisitions |
300.00 M |
34.40 M |
121.80 M |
17.40 M |
40.70 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
10.10 M |
59.40 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
41.00 M |
| Other Uses - Investing |
3.80 M |
400,000.00 |
0.00 |
-700,000.00 |
1.50 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
1.70 M |
3.90 M |
| Net Cash Flow - Investing |
422.30 M |
86.80 M |
157.90 M |
4.80 M |
95.80 M |
| Proceeds from Stock Options |
31.60 M |
26.10 M |
62.80 M |
28.10 M |
19.50 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
718.70 M |
215.20 M |
144.00 M |
138.00 M |
94.90 M |
| Long Term Borrowings |
799.10 M |
0.00 |
65.00 M |
600,000.00 |
113.40 M |
| Incline or Decline in Short Term Borrowings |
139.70 M |
-12.20 M |
92.30 M |
-145.50 M |
-16.00 M |
| Reduction in Long Term Debt |
250.00 M |
40.00 M |
250.00 M |
15.60 M |
202.60 M |
| Cash Dividends Paid Total |
20.70 M |
20.30 M |
20.20 M |
15.00 M |
11.30 M |
| Common Dividends (Cash) |
20.70 M |
20.30 M |
20.20 M |
15.00 M |
11.30 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
7.00 M |
5.00 M |
600,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.40 M |
4.40 M |
600,000.00 |
-3.60 M |
-1.70 M |
| Net Cash Flow - Financing |
-17.60 M |
-257.20 M |
-193.50 M |
-289.00 M |
-193.60 M |
| Effect of Exchange rate on Cash |
3.80 M |
-1.00 M |
-1.20 M |
8.30 M |
-2.80 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |