| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
257.20 M |
250.20 M |
233.80 M |
225.80 M |
222.90 M |
| Depreciation & Depletion |
183.40 M |
179.40 M |
162.40 M |
158.70 M |
200.00 M |
| Amortization of Intangible Assets |
73.80 M |
70.80 M |
71.40 M |
67.10 M |
22.90 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-136.30 M |
5.70 M |
31.60 M |
-87.20 M |
19.20 M |
| Funds from Operations |
945.50 M |
889.70 M |
679.80 M |
439.60 M |
430.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-158.90 M |
-294.70 M |
-414.30 M |
-70.10 M |
-14.50 M |
| Incline (Decline) in Receivables |
-125.70 M |
-81.40 M |
-194.60 M |
-108.20 M |
16.60 M |
| Incline (Decline) in Inventories |
-310.40 M |
-205.50 M |
-214.10 M |
-163.20 M |
-174.20 M |
| Incline (Decline) in Accounts Payable |
137.80 M |
-10.50 M |
37.60 M |
42.20 M |
81.40 M |
| Incline (Decline) in Income Taxes Payable |
36.50 M |
-84.50 M |
-50.80 M |
3.50 M |
-100,000.00 |
| Incline (Decline) in Other Accruals |
43.40 M |
95.00 M |
20.70 M |
39.10 M |
87.80 M |
| Incline (Decline) in Other Assets or Liabilties |
59.50 M |
-7.80 M |
-13.10 M |
116.50 M |
-26.00 M |
| Net Cash Flow/Operating Activities |
786.60 M |
595.00 M |
265.50 M |
369.50 M |
415.60 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
131.80 M |
0.00 |
0.00 |
67.00 M |
500,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
6.50 M |
3.30 M |
4.00 M |
10.50 M |
11.40 M |
| Other Uses - Investing |
-13.10 M |
-88.80 M |
-19.50 M |
0.00 |
0.00 |
| Other Sources - Investing |
13.10 M |
88.80 M |
19.50 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
396.90 M |
190.50 M |
231.10 M |
272.00 M |
141.10 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
24.70 M |
95.90 M |
66.10 M |
107.70 M |
27.50 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
138.40 M |
214.60 M |
20.20 M |
1.20 M |
200,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
512.70 M |
34.90 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
15.90 M |
9.20 M |
-11.60 M |
21.30 M |
-2.80 M |
| Reduction in Long Term Debt |
201.00 M |
1.40 M |
534.50 M |
192.50 M |
274.80 M |
| Cash Dividends Paid Total |
114.10 M |
101.20 M |
100.50 M |
97.30 M |
94.70 M |
| Common Dividends (Cash) |
114.10 M |
101.20 M |
100.50 M |
97.30 M |
94.70 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
8.10 M |
16.60 M |
5.00 M |
0.00 |
0.00 |
| Other Uses - Financing |
-1.50 M |
9.60 M |
-2.40 M |
-12.00 M |
-13.10 M |
| Net Cash Flow - Financing |
-414.40 M |
-202.50 M |
-90.40 M |
-139.10 M |
-358.10 M |
| Effect of Exchange rate on Cash |
-11.00 M |
2.70 M |
6.00 M |
-5.00 M |
3.10 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |