| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
179.70 M |
162.80 M |
155.00 M |
149.80 M |
138.80 M |
| Depreciation & Depletion |
121.80 M |
107.90 M |
102.80 M |
98.40 M |
96.20 M |
| Amortization of Intangible Assets |
57.90 M |
54.90 M |
52.20 M |
51.40 M |
42.60 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 |
61.30 M |
38.10 M |
63.40 M |
10.20 M |
23.50 M |
| Funds from Operations |
775.10 M |
704.20 M |
686.70 M |
564.70 M |
564.20 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
5.80 M |
5.50 M |
-54.40 M |
9.50 M |
-26.10 M |
| Incline (Decline) in Receivables |
28.00 M |
-78.70 M |
-47.90 M |
-15.00 M |
-8.90 M |
| Incline (Decline) in Inventories |
-8.60 M |
4.80 M |
-18.80 M |
100,000.00 |
-13.70 M |
| Incline (Decline) in Accounts Payable |
15.90 M |
33.90 M |
-17.60 M |
30.30 M |
12.30 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-14.40 M |
61.80 M |
45.90 M |
-100,000.00 |
-22.80 M |
| Incline (Decline) in Other Assets or Liabilties |
-15.10 M |
-16.30 M |
-16.00 M |
-5.80 M |
7.00 M |
| Net Cash Flow/Operating Activities |
780.90 M |
709.70 M |
632.30 M |
574.20 M |
538.10 M |
| Additions to Other Assets |
800,000.00 |
700,000.00 |
600,000.00 |
5.40 M |
7.90 M |
| Net Assets from Acquisitions |
344.80 M |
222.30 M |
36.00 M |
335.30 M |
32.10 M |
| Incline (Decline) in Inventories |
72.80 M |
1.78 B |
1.59 B |
987.80 M |
35.00 M |
| Decrease in Investments |
182.70 M |
1.80 B |
1.47 B |
1.13 B |
35.00 M |
| Disposal of Fixed Assets |
500,000.00 |
1.40 M |
900,000.00 |
1.50 M |
1.80 M |
| Other Uses - Investing |
4.10 M |
2.80 M |
4.00 M |
7.30 M |
6.70 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
396.00 M |
341.50 M |
273.30 M |
298.60 M |
139.90 M |
| Proceeds from Stock Options |
64.40 M |
77.60 M |
82.00 M |
62.10 M |
56.30 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
-2.40 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
333.60 M |
921.20 M |
476.50 M |
583.70 M |
368.10 M |
| Long Term Borrowings |
145.10 M |
740.00 M |
0.00 |
250.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
5.00 M |
-34.90 M |
34.90 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
101.60 M |
245.90 M |
3.00 M |
3.20 M |
1.90 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
16.20 M |
20.70 M |
9.10 M |
0.00 |
0.00 |
| Other Uses - Financing |
2.20 M |
20.70 M |
9.10 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-218.50 M |
-363.70 M |
-353.50 M |
-277.20 M |
-313.70 M |
| Effect of Exchange rate on Cash |
-3.10 M |
400,000.00 |
600,000.00 |
-600,000.00 |
-700,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |