| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
193.40 M |
194.40 M |
201.10 M |
214.90 M |
210.60 M |
| Depreciation & Depletion |
136.60 M |
132.30 M |
131.00 M |
133.30 M |
114.30 M |
| Amortization of Intangible Assets |
56.80 M |
62.10 M |
70.10 M |
81.60 M |
96.30 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
557.20 M |
50.80 M |
66.70 M |
87.10 M |
258.40 M |
| Funds from Operations |
377.30 M |
374.40 M |
336.70 M |
310.60 M |
264.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-94.20 M |
-51.00 M |
-51.90 M |
-110.70 M |
-26.80 M |
| Incline (Decline) in Receivables |
-18.00 M |
-55.40 M |
-40.60 M |
-59.90 M |
-86.40 M |
| Incline (Decline) in Inventories |
-92.80 M |
6.20 M |
-15.40 M |
-8.10 M |
-10.90 M |
| Incline (Decline) in Accounts Payable |
-7.00 M |
7.30 M |
-8.80 M |
29.80 M |
96.30 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
23.60 M |
-9.10 M |
12.90 M |
-72.50 M |
-25.80 M |
| Net Cash Flow/Operating Activities |
283.10 M |
323.40 M |
284.80 M |
199.90 M |
237.50 M |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
21.70 M |
28.30 M |
6.40 M |
3.20 M |
2.30 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-59.40 M |
-1.20 M |
-200,000.00 |
-1.90 M |
-21.90 M |
| Other Sources - Investing |
74.10 M |
1.20 M |
200,000.00 |
1.90 M |
25.30 M |
| Net Cash Flow - Investing |
95.40 M |
141.70 M |
99.60 M |
75.90 M |
72.20 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
720.50 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
103.30 M |
108.00 M |
0.00 |
0.00 |
982.20 M |
| Long Term Borrowings |
34.00 M |
50.20 M |
0.00 |
24.30 M |
719.70 M |
| Incline or Decline in Short Term Borrowings |
-65.80 M |
13.60 M |
30.80 M |
2.90 M |
-34.80 M |
| Reduction in Long Term Debt |
70.80 M |
40.10 M |
205.60 M |
145.80 M |
639.30 M |
| Cash Dividends Paid Total |
19.70 M |
15.10 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
19.70 M |
15.10 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-7.30 M |
-5.90 M |
-4.80 M |
-7.30 M |
-16.70 M |
| Net Cash Flow - Financing |
-232.90 M |
-105.30 M |
-179.60 M |
-125.90 M |
-232.80 M |
| Effect of Exchange rate on Cash |
-12.90 M |
6.20 M |
900,000.00 |
-600,000.00 |
800,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |