| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
201.30 M |
144.70 M |
127.00 M |
102.10 M |
85.64 M |
| Depreciation & Depletion |
154.10 M |
129.10 M |
117.90 M |
98.70 M |
84.40 M |
| Amortization of Intangible Assets |
47.20 M |
15.60 M |
9.10 M |
3.40 M |
1.24 M |
| Deferred Income Taxes and Investment Tax credity |
281.10 M |
277.40 M |
0.00 |
0.00 |
66.00 M |
| Deferred Income Taxes |
281.10 M |
277.40 M |
0.00 |
0.00 |
66.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
80.90 M |
70.40 M |
63.30 M |
118.10 M |
19.41 M |
| Funds from Operations |
694.30 M |
503.60 M |
533.80 M |
420.70 M |
269.18 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.10 M |
292.50 M |
-84.70 M |
-38.70 M |
-55.57 M |
| Incline (Decline) in Receivables |
10.00 M |
26.40 M |
-19.20 M |
-16.10 M |
-56.58 M |
| Incline (Decline) in Inventories |
81.80 M |
-32.20 M |
3.80 M |
-23.50 M |
14.12 M |
| Incline (Decline) in Accounts Payable |
-14.90 M |
41.70 M |
39.10 M |
-44.50 M |
1.38 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
22.28 M |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
23.49 M |
11.32 M |
-4.21 M |
| Incline (Decline) in Other Assets or Liabilties |
-75.80 M |
256.60 M |
-108.40 M |
45.40 M |
-60.26 M |
| Net Cash Flow/Operating Activities |
695.40 M |
796.10 M |
449.10 M |
382.00 M |
213.61 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
7.50 M |
| Net Assets from Acquisitions |
188.70 M |
176.10 M |
380.60 M |
243.30 M |
0.00 |
| Incline (Decline) in Inventories |
96.80 M |
0.00 |
0.00 |
0.00 |
4.55 M |
| Decrease in Investments |
12.70 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
3.84 M |
| Other Uses - Investing |
15.10 M |
74.50 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
505.00 M |
434.60 M |
539.20 M |
417.40 M |
134.46 M |
| Proceeds from Stock Options |
40.10 M |
51.40 M |
55.20 M |
53.20 M |
40.41 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
475.40 M |
231.30 M |
3.80 M |
0.00 |
1.05 M |
| Long Term Borrowings |
168.60 M |
380.00 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-100.94 M |
| Reduction in Long Term Debt |
7.70 M |
296.60 M |
2.20 M |
0.00 |
0.00 |
| Cash Dividends Paid Total |
20.50 M |
20.90 M |
20.80 M |
21.70 M |
14.85 M |
| Common Dividends (Cash) |
20.50 M |
20.90 M |
20.80 M |
21.70 M |
14.85 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
34.40 M |
33.70 M |
5.10 M |
0.00 |
0.00 |
| Other Uses - Financing |
34.40 M |
22.20 M |
5.10 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-260.50 M |
-95.20 M |
33.50 M |
31.50 M |
-76.42 M |
| Effect of Exchange rate on Cash |
57.70 M |
11.90 M |
-8.20 M |
2.10 M |
6.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |