| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
76.50 M |
105.20 M |
102.80 M |
107.70 M |
84.30 M |
| Depreciation & Depletion |
74.40 M |
83.80 M |
81.20 M |
64.00 M |
56.90 M |
| Amortization of Intangible Assets |
2.10 M |
21.40 M |
21.60 M |
43.70 M |
27.40 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
209.80 M |
525.20 M |
2.10 M |
11.10 M |
10.30 M |
| Funds from Operations |
340.90 M |
331.60 M |
422.00 M |
473.40 M |
470.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-181.40 M |
92.30 M |
5.40 M |
-11.50 M |
-15.30 M |
| Incline (Decline) in Receivables |
22.50 M |
46.30 M |
-11.10 M |
7.00 M |
61.20 M |
| Incline (Decline) in Inventories |
9.60 M |
-16.20 M |
14.50 M |
34.80 M |
-7.00 M |
| Incline (Decline) in Accounts Payable |
-55.50 M |
58.90 M |
-3.10 M |
-14.70 M |
-17.50 M |
| Incline (Decline) in Income Taxes Payable |
-170.70 M |
-41.50 M |
24.30 M |
22.90 M |
-13.40 M |
| Incline (Decline) in Other Accruals |
4.90 M |
16.20 M |
-21.80 M |
-48.40 M |
-49.20 M |
| Incline (Decline) in Other Assets or Liabilties |
7.80 M |
28.60 M |
2.60 M |
-13.10 M |
10.60 M |
| Net Cash Flow/Operating Activities |
159.50 M |
423.90 M |
427.40 M |
461.90 M |
455.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
100,000.00 |
1.20 M |
6.00 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
4.10 M |
573.30 M |
254.60 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
20.70 M |
0.00 |
0.00 |
0.00 |
12.30 M |
| Disposal of Fixed Assets |
848.50 M |
350.70 M |
3.60 M |
1.70 M |
26.90 M |
| Other Uses - Investing |
40.50 M |
-17.40 M |
500,000.00 |
0.00 |
-200,000.00 |
| Other Sources - Investing |
0.00 |
17.40 M |
200,000.00 |
0.00 |
200,000.00 |
| Net Cash Flow - Investing |
-717.50 M |
-197.60 M |
88.60 M |
629.40 M |
274.50 M |
| Proceeds from Stock Options |
11.10 M |
32.40 M |
13.40 M |
35.50 M |
20.50 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-600,000.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
496.90 M |
306.20 M |
235.20 M |
201.50 M |
102.10 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
743.50 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
-29.50 M |
60.30 M |
69.20 M |
0.00 |
| Reduction in Long Term Debt |
104.10 M |
229.20 M |
134.00 M |
740.20 M |
12.90 M |
| Cash Dividends Paid Total |
57.20 M |
55.70 M |
52.30 M |
44.80 M |
20.20 M |
| Common Dividends (Cash) |
57.20 M |
55.70 M |
52.30 M |
44.80 M |
20.20 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
19.30 M |
3.40 M |
0.00 |
200,000.00 |
0.00 |
| Other Uses - Financing |
-2.40 M |
3.40 M |
0.00 |
200,000.00 |
0.00 |
| Net Cash Flow - Financing |
-649.50 M |
-584.80 M |
-348.40 M |
-138.10 M |
-114.70 M |
| Effect of Exchange rate on Cash |
3.80 M |
-100,000.00 |
-500,000.00 |
600,000.00 |
900,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |