| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
97.70 M |
97.50 M |
99.80 M |
84.40 M |
70.04 M |
| Depreciation & Depletion |
64.00 M |
63.80 M |
65.80 M |
63.10 M |
52.20 M |
| Amortization of Intangible Assets |
33.70 M |
33.70 M |
34.00 M |
21.30 M |
17.84 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
101.90 M |
80.70 M |
27.10 M |
70.50 M |
47.99 M |
| Funds from Operations |
1.01 B |
750.10 M |
608.90 M |
573.30 M |
415.39 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
93.50 M |
77.20 M |
49.70 M |
219.60 M |
80.84 M |
| Incline (Decline) in Receivables |
21.90 M |
71.60 M |
35.70 M |
5.80 M |
-9.12 M |
| Incline (Decline) in Inventories |
-38.00 M |
25.30 M |
77.40 M |
-5.00 M |
-32.30 M |
| Incline (Decline) in Accounts Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
109.60 M |
-19.70 M |
-63.40 M |
218.80 M |
122.27 M |
| Net Cash Flow/Operating Activities |
1.10 B |
827.30 M |
658.60 M |
792.90 M |
496.23 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
251.50 M |
14.30 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
49.30 M |
0.00 |
31.50 M |
1.31 B |
0.00 |
| Decrease in Investments |
38.90 M |
34.20 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
27.70 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
600,000.00 |
3.20 M |
2.90 M |
-2.10 M |
345.50 M |
| Other Sources - Investing |
0.00 |
0.00 |
100,000.00 |
2.20 M |
103,000.00 |
| Net Cash Flow - Investing |
320.60 M |
58.30 M |
101.00 M |
1.37 B |
397.02 M |
| Proceeds from Stock Options |
31.90 M |
52.80 M |
32.20 M |
40.00 M |
30.97 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
494.40 M |
1.14 B |
906.80 M |
220.40 M |
336.38 M |
| Long Term Borrowings |
798.50 M |
50.00 M |
1.60 B |
725.56 M |
50.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
260.00 M |
230.10 M |
110.10 M |
523.60 M |
745.96 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
42.10 M |
49.40 M |
30.40 M |
500,000.00 |
1.47 M |
| Other Uses - Financing |
42.10 M |
49.40 M |
30.00 M |
-9.00 M |
-4.56 M |
| Net Cash Flow - Financing |
-680.40 M |
-469.70 M |
-904.70 M |
887.00 M |
-330.37 M |
| Effect of Exchange rate on Cash |
-6.00 M |
4.40 M |
200,000.00 |
600,000.00 |
1.17 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |