| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
140.50 M |
130.40 M |
112.50 M |
96.40 M |
97.00 M |
| Depreciation & Depletion |
129.00 M |
125.10 M |
108.60 M |
92.50 M |
92.80 M |
| Amortization of Intangible Assets |
11.50 M |
5.30 M |
3.90 M |
3.90 M |
4.20 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
41.30 M |
9.30 M |
-4.50 M |
30.80 M |
5.10 M |
| Funds from Operations |
1.34 B |
1.15 B |
740.00 M |
508.20 M |
349.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-233.50 M |
-232.50 M |
125.50 M |
-277.40 M |
2.60 M |
| Incline (Decline) in Receivables |
125.70 M |
-175.30 M |
-147.30 M |
-81.90 M |
-33.40 M |
| Incline (Decline) in Inventories |
-181.00 M |
-59.90 M |
105.30 M |
-27.40 M |
-53.60 M |
| Incline (Decline) in Accounts Payable |
-164.30 M |
94.30 M |
201.80 M |
-21.00 M |
128.30 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-13.90 M |
-91.60 M |
-34.30 M |
-147.10 M |
-38.70 M |
| Net Cash Flow/Operating Activities |
1.10 B |
913.70 M |
865.50 M |
230.80 M |
351.90 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
490.50 M |
254.20 M |
919.20 M |
115.50 M |
192.10 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 |
26.20 M |
52.30 M |
71.70 M |
30.70 M |
174.20 M |
| Other Uses - Investing |
-4.90 M |
1.10 M |
1.60 M |
1.90 M |
0.00 |
| Other Sources - Investing |
4.90 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
664.10 M |
429.30 M |
1.07 B |
184.20 M |
79.60 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
36.70 M |
53.60 M |
49.30 M |
47.90 M |
41.20 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
500.00 M |
0.00 |
— |
— |
| Incline or Decline in Short Term Borrowings |
-100,000.00 |
-353.10 M |
335.40 M |
47.50 M |
-5.80 M |
| Reduction in Long Term Debt |
50.00 M |
165.20 M |
127.10 M |
212.40 M |
224.50 M |
| Cash Dividends Paid Total |
16.70 M |
16.60 M |
16.30 M |
11.90 M |
7.70 M |
| Common Dividends (Cash) |
16.70 M |
16.60 M |
16.30 M |
11.90 M |
7.70 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
11.50 M |
43.20 M |
32.70 M |
0.00 |
0.00 |
| Other Uses - Financing |
10.70 M |
43.20 M |
32.70 M |
-2.90 M |
-8.40 M |
| Net Cash Flow - Financing |
-19.40 M |
-438.10 M |
274.00 M |
-131.80 M |
-205.20 M |
| Effect of Exchange rate on Cash |
-86.40 M |
24.60 M |
21.60 M |
-8.80 M |
6.50 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |