| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
33.80 M |
47.10 M |
50.10 M |
60.40 M |
67.60 M |
| Depreciation & Depletion |
14.20 M |
21.40 M |
20.10 M |
23.70 M |
30.20 M |
| Amortization of Intangible Assets |
19.60 M |
25.70 M |
30.00 M |
36.70 M |
37.40 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
105.60 M |
0.00 |
0.00 |
56.00 M |
| Deferred Income Taxes |
0.00 |
105.60 M |
0.00 |
0.00 |
56.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
108.40 M |
92.30 M |
111.70 M |
-67.60 M |
-638.80 M |
| Funds from Operations |
274.70 M |
243.50 M |
263.70 M |
72.00 M |
179.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
16.10 M |
58.30 M |
9.50 M |
-82.40 M |
80.40 M |
| Incline (Decline) in Receivables |
-30.10 M |
4.00 M |
-20.40 M |
-1.80 M |
-12.20 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
31.00 M |
13.70 M |
14.10 M |
21.00 M |
5.50 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
2.60 M |
39.50 M |
17.90 M |
-105.20 M |
73.90 M |
| Incline (Decline) in Other Assets or Liabilties |
12.60 M |
1.10 M |
-2.10 M |
3.60 M |
13.20 M |
| Net Cash Flow/Operating Activities |
290.80 M |
301.80 M |
273.20 M |
-10.40 M |
260.20 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
81.00 M |
90.00 M |
5.80 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
177.50 M |
65.30 M |
163.00 M |
372.50 M |
191.30 M |
| Decrease in Investments |
127.70 M |
218.10 M |
253.60 M |
351.40 M |
1.05 B |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-44.20 M |
-3.60 M |
-1.80 M |
0.00 |
-100,000.00 |
| Other Sources - Investing |
44.20 M |
3.60 M |
1.80 M |
0.00 |
100,000.00 |
| Net Cash Flow - Investing |
103.30 M |
-45.80 M |
-64.80 M |
45.80 M |
-837.10 M |
| Proceeds from Stock Options |
73.20 M |
41.90 M |
20.90 M |
0.00 |
6.70 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
9.80 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
845.60 M |
516.40 M |
310.40 M |
99.70 M |
8.50 M |
| Long Term Borrowings |
741.50 M |
275.00 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
158.10 M |
113.10 M |
0.00 |
529.00 M |
0.00 |
| Cash Dividends Paid Total |
7.20 M |
8.30 M |
9.10 M |
9.60 M |
9.50 M |
| Common Dividends (Cash) |
7.20 M |
8.30 M |
9.10 M |
9.60 M |
9.50 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
10.60 M |
4.40 M |
0.00 |
0.00 |
1.60 M |
| Other Uses - Financing |
-17.70 M |
-19.60 M |
-13.90 M |
-11.00 M |
-15.70 M |
| Net Cash Flow - Financing |
-213.90 M |
-340.50 M |
-312.50 M |
-639.50 M |
-27.00 M |
| Effect of Exchange rate on Cash |
-400,000.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |