| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
152.90 M |
122.70 M |
37.50 M |
34.70 M |
27.96 M |
| Depreciation & Depletion |
76.40 M |
56.70 M |
28.80 M |
27.01 M |
20.65 M |
| Amortization of Intangible Assets |
76.50 M |
66.00 M |
8.70 M |
7.69 M |
7.31 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 |
189.90 M |
100,000.00 |
10.50 M |
-2.11 M |
-2.94 M |
| Funds from Operations |
-946.80 M |
411.70 M |
404.50 M |
233.90 M |
196.77 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-21.30 M |
1.50 M |
-56.50 M |
15.54 M |
-2.88 M |
| Incline (Decline) in Receivables |
65.60 M |
-408.90 M |
-8.80 M |
-20.67 M |
-56.32 M |
| Incline (Decline) in Inventories |
-38.70 M |
116.00 M |
-48.90 M |
-110.87 M |
-94.40 M |
| Incline (Decline) in Accounts Payable |
15.60 M |
137.80 M |
-8.30 M |
21.76 M |
55.98 M |
| Incline (Decline) in Income Taxes Payable |
-22.10 M |
34.70 M |
1.60 M |
19.17 M |
19.51 M |
| Incline (Decline) in Other Accruals |
0.00 |
21.60 M |
19.70 M |
6.28 M |
11.50 M |
| Incline (Decline) in Other Assets or Liabilties |
-41.70 M |
100.30 M |
-11.80 M |
99.87 M |
60.85 M |
| Net Cash Flow/Operating Activities |
898.90 M |
390.40 M |
406.00 M |
177.40 M |
212.31 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
11.15 M |
| Net Assets from Acquisitions |
0.00 |
3.14 B |
272.80 M |
31.29 M |
87.49 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
1.60 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
17.00 M |
14.60 M |
800,000.00 |
204,000.00 |
172,000.00 |
| Other Uses - Investing |
-1.10 M |
-1.30 M |
-700,000.00 |
-5.75 M |
0.00 |
| Other Sources - Investing |
1.10 M |
1.30 M |
1.60 M |
5.75 M |
0.00 |
| Net Cash Flow - Investing |
56.10 M |
100.20 M |
3.23 B |
327.30 M |
68.51 M |
| Proceeds from Stock Options |
4.50 M |
6.50 M |
3.40 M |
24.26 M |
4.59 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-34.90 M |
0.00 |
0.00 |
-1.34 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.40 M |
1.60 M |
1.00 M |
612,000.00 |
18,000.00 |
| Long Term Borrowings |
54.70 M |
3.10 B |
64.40 M |
11.03 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
51.40 M |
| Reduction in Long Term Debt |
304.70 M |
176.70 M |
600,000.00 |
52.27 M |
1.93 M |
| Cash Dividends Paid Total |
29.80 M |
29.60 M |
27.10 M |
16.02 M |
9.11 M |
| Common Dividends (Cash) |
29.80 M |
29.60 M |
27.10 M |
16.02 M |
9.11 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
3.10 M |
6.00 M |
4.10 M |
0.00 |
0.00 |
| Other Uses - Financing |
3.10 M |
6.00 M |
4.10 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-408.10 M |
-273.60 M |
2.87 B |
43.20 M |
-44.65 M |
| Effect of Exchange rate on Cash |
7.50 M |
-3.60 M |
4.10 M |
1.20 M |
-1.73 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |