| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
177.00 M |
193.30 M |
191.60 M |
249.10 M |
278.20 M |
| Depreciation & Depletion |
143.20 M |
193.30 M |
180.40 M |
239.10 M |
278.20 M |
| Amortization of Intangible Assets |
33.80 M |
11.20 M |
10.00 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 |
19.20 M |
18.30 M |
-5.40 M |
381.00 M |
483.50 M |
| Funds from Operations |
674.50 M |
677.30 M |
528.60 M |
719.90 M |
703.60 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-19.20 M |
-33.90 M |
113.00 M |
-59.90 M |
69.60 M |
| Incline (Decline) in Receivables |
-7.90 M |
25.10 M |
-51.50 M |
163.00 M |
33.40 M |
| Incline (Decline) in Inventories |
-53.60 M |
-32.20 M |
32.30 M |
-57.90 M |
179.40 M |
| Incline (Decline) in Accounts Payable |
54.00 M |
-51.00 M |
27.30 M |
-26.20 M |
62.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-11.70 M |
-5.90 M |
44.60 M |
-96.40 M |
-238.00 M |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
30.10 M |
60.30 M |
-42.40 M |
32.80 M |
| Net Cash Flow/Operating Activities |
655.30 M |
643.40 M |
641.60 M |
660.00 M |
773.20 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
106.00 M |
60.60 M |
740.00 M |
6.60 M |
460.00 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 |
65.50 M |
262.80 M |
43.90 M |
7.80 M |
— |
| Other Uses - Investing |
2.30 M |
-187.00 M |
-65.50 M |
-55.30 M |
0.00 |
| Other Sources - Investing |
0.00 |
187.00 M |
65.50 M |
55.30 M |
0.00 |
| Net Cash Flow - Investing |
265.60 M |
11.90 M |
766.70 M |
-189.60 M |
716.10 M |
| Proceeds from Stock Options |
25.40 M |
16.70 M |
0.00 |
1.40 M |
7.80 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
200.10 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
2.60 M |
0.00 |
0.00 |
| Long Term Borrowings |
420.80 M |
177.00 M |
337.00 M |
33.90 M |
1.04 B |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
478.30 M |
511.00 M |
360.10 M |
298.40 M |
989.60 M |
| Cash Dividends Paid Total |
234.70 M |
232.80 M |
231.50 M |
231.00 M |
230.90 M |
| Common Dividends (Cash) |
234.70 M |
232.80 M |
231.50 M |
231.00 M |
230.90 M |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-266.80 M |
-550.10 M |
-257.20 M |
-494.10 M |
31.40 M |
| Effect of Exchange rate on Cash |
5.30 M |
4.10 M |
-7.80 M |
5.70 M |
800,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |