| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
40.20 M |
33.80 M |
47.10 M |
50.10 M |
60.40 M |
| Depreciation & Depletion |
15.90 M |
14.20 M |
21.40 M |
20.10 M |
23.70 M |
| Amortization of Intangible Assets |
24.30 M |
19.60 M |
25.70 M |
30.00 M |
36.70 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
105.60 M |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
105.60 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
106.50 M |
108.40 M |
92.30 M |
111.70 M |
-67.60 M |
| Funds from Operations |
254.60 M |
274.70 M |
243.50 M |
263.70 M |
72.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-16.40 M |
16.10 M |
58.30 M |
9.50 M |
-82.40 M |
| Incline (Decline) in Receivables |
66.30 M |
-30.10 M |
4.00 M |
-20.40 M |
-1.80 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-49.00 M |
31.00 M |
13.70 M |
14.10 M |
21.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-29.00 M |
2.60 M |
39.50 M |
17.90 M |
-105.20 M |
| Incline (Decline) in Other Assets or Liabilties |
-4.70 M |
12.60 M |
1.10 M |
-2.10 M |
3.60 M |
| Net Cash Flow/Operating Activities |
238.20 M |
290.80 M |
301.80 M |
273.20 M |
-10.40 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
161.40 M |
81.00 M |
90.00 M |
5.80 M |
0.00 |
| Incline (Decline) in Inventories |
72.30 M |
177.50 M |
65.30 M |
163.00 M |
372.50 M |
| Decrease in Investments |
91.50 M |
127.70 M |
218.10 M |
253.60 M |
351.40 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-13.50 M |
-44.20 M |
-3.60 M |
-1.80 M |
0.00 |
| Other Sources - Investing |
13.50 M |
44.20 M |
3.60 M |
1.80 M |
0.00 |
| Net Cash Flow - Investing |
148.80 M |
103.30 M |
-45.80 M |
-64.80 M |
45.80 M |
| Proceeds from Stock Options |
21.60 M |
73.20 M |
41.90 M |
20.90 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
9.80 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
291.70 M |
845.60 M |
516.40 M |
310.40 M |
99.70 M |
| Long Term Borrowings |
0.00 |
741.50 M |
275.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
158.10 M |
113.10 M |
0.00 |
529.00 M |
| Cash Dividends Paid Total |
6.50 M |
7.20 M |
8.30 M |
9.10 M |
9.60 M |
| Common Dividends (Cash) |
6.50 M |
7.20 M |
8.30 M |
9.10 M |
9.60 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
4.40 M |
10.60 M |
4.40 M |
0.00 |
0.00 |
| Other Uses - Financing |
-10.90 M |
-17.70 M |
-19.60 M |
-13.90 M |
-11.00 M |
| Net Cash Flow - Financing |
-287.50 M |
-213.90 M |
-340.50 M |
-312.50 M |
-639.50 M |
| Effect of Exchange rate on Cash |
-400,000.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |