| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
124.20 M |
133.70 M |
131.80 M |
136.30 M |
134.30 M |
| Depreciation & Depletion |
106.10 M |
113.80 M |
116.40 M |
119.50 M |
120.90 M |
| Amortization of Intangible Assets |
18.10 M |
19.90 M |
15.40 M |
16.80 M |
13.40 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
39.50 M |
134.00 M |
50.00 M |
28.20 M |
14.20 M |
| Funds from Operations |
590.10 M |
430.90 M |
275.90 M |
331.90 M |
248.60 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-282.50 M |
-161.30 M |
-119.80 M |
-132.30 M |
-38.20 M |
| Incline (Decline) in Receivables |
-99.00 M |
-48.60 M |
-31.20 M |
-27.50 M |
7.90 M |
| Incline (Decline) in Inventories |
-91.60 M |
-39.60 M |
21.90 M |
4.70 M |
-5.90 M |
| Incline (Decline) in Accounts Payable |
52.00 M |
10.50 M |
-12.30 M |
-25.60 M |
5.90 M |
| Incline (Decline) in Income Taxes Payable |
600,000.00 |
9.10 M |
17.20 M |
-22.80 M |
-9.70 M |
| Incline (Decline) in Other Accruals |
-57.20 M |
-42.70 M |
-69.30 M |
-43.60 M |
-21.60 M |
| Incline (Decline) in Other Assets or Liabilties |
-87.30 M |
-50.00 M |
-46.10 M |
-17.50 M |
-14.80 M |
| Net Cash Flow/Operating Activities |
307.60 M |
269.60 M |
264.00 M |
199.60 M |
210.40 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
90.60 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
200,000.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
11.70 M |
13.70 M |
5.20 M |
| Disposal of Fixed Assets |
81.80 M |
5.60 M |
5.30 M |
3.90 M |
6.30 M |
| Other Uses - Investing |
8.10 M |
10.80 M |
2.00 M |
-86.90 M |
35.50 M |
| Other Sources - Investing |
0.00 |
4.40 M |
0.00 |
86.90 M |
0.00 |
| Net Cash Flow - Investing |
191.70 M |
120.60 M |
109.80 M |
-11.00 M |
109.40 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
51.30 M |
| Other Proceeds from Sale/Issues of Stock |
13.10 M |
14.60 M |
40.60 M |
40.20 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
186.90 M |
116.40 M |
92.20 M |
0.00 |
0.00 |
| Long Term Borrowings |
203.00 M |
0.00 |
0.00 |
594.10 M |
100.00 M |
| Incline or Decline in Short Term Borrowings |
-17.70 M |
-5.10 M |
-27.10 M |
42.90 M |
16.40 M |
| Reduction in Long Term Debt |
102.10 M |
96.60 M |
91.50 M |
849.60 M |
248.10 M |
| Cash Dividends Paid Total |
34.40 M |
29.70 M |
21.00 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
34.40 M |
29.70 M |
21.00 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
9.70 M |
127.10 M |
| Other Uses - Financing |
-12.50 M |
-10.20 M |
-7.30 M |
-42.90 M |
121.60 M |
| Net Cash Flow - Financing |
-137.50 M |
-243.40 M |
-198.50 M |
-215.30 M |
41.20 M |
| Effect of Exchange rate on Cash |
-1.50 M |
4.40 M |
3.40 M |
-1.30 M |
13.20 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |