| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
292.00 M |
276.31 M |
239.70 M |
198.68 M |
220.12 M |
| Depreciation & Depletion |
260.96 M |
239.02 M |
210.36 M |
174.35 M |
180.36 M |
| Amortization of Intangible Assets |
31.04 M |
37.29 M |
29.35 M |
24.32 M |
39.76 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 |
1.15 B |
78.30 M |
118.40 M |
116.40 M |
6.32 M |
| Funds from Operations |
376.51 M |
421.05 M |
399.20 M |
488.80 M |
462.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
180.80 M |
-9.19 M |
-215.31 M |
-40.63 M |
127.11 M |
| Incline (Decline) in Receivables |
169.74 M |
-60.79 M |
126.02 M |
-299.37 M |
-31.07 M |
| Incline (Decline) in Inventories |
283.82 M |
-27.60 M |
201.55 M |
-577.93 M |
-106.29 M |
| Incline (Decline) in Accounts Payable |
-292.67 M |
119.91 M |
-482.82 M |
868.24 M |
244.08 M |
| Incline (Decline) in Income Taxes Payable |
-13.43 M |
52.04 M |
14.88 M |
8.27 M |
-2.51 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
33.35 M |
-92.75 M |
-74.93 M |
-39.83 M |
22.89 M |
| Net Cash Flow/Operating Activities |
557.31 M |
411.86 M |
183.89 M |
448.18 M |
590.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
4.18 M |
58.24 M |
771.90 M |
166.69 M |
216.06 M |
| 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 |
10.24 M |
11.02 M |
19.67 M |
29.08 M |
14.38 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
30.16 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
286.18 M |
384.72 M |
1.05 B |
417.47 M |
488.69 M |
| Proceeds from Stock Options |
7.42 M |
16.48 M |
25.11 M |
131.64 M |
50.26 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
855,000.00 |
0.00 |
0.00 |
200.25 M |
0.00 |
| Long Term Borrowings |
4.29 B |
4.55 B |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
4.45 B |
487.01 M |
117.71 M |
81,000.00 |
| Reduction in Long Term Debt |
4.43 B |
4.43 B |
3.71 B |
477.26 M |
102.47 M |
| Cash Dividends Paid Total |
59.58 M |
58.63 M |
57.60 M |
14.86 M |
0.00 |
| Common Dividends (Cash) |
59.58 M |
58.63 M |
57.60 M |
14.86 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
12.52 M |
6.72 M |
5.81 M |
0.00 |
| Other Uses - Financing |
-7.99 M |
12.52 M |
6.72 M |
5.81 M |
-4.56 M |
| Net Cash Flow - Financing |
-195.91 M |
93.14 M |
715.14 M |
-67.91 M |
60.94 M |
| Effect of Exchange rate on Cash |
28.13 M |
-10.98 M |
45.46 M |
14.69 M |
12.50 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |