| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
136.50 M |
117.90 M |
117.40 M |
171.20 M |
186.70 M |
| Depreciation & Depletion |
101.30 M |
93.50 M |
96.20 M |
150.80 M |
159.70 M |
| Amortization of Intangible Assets |
35.20 M |
24.40 M |
21.20 M |
20.40 M |
27.00 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 |
27.90 M |
14.60 M |
-377.80 M |
-31.60 M |
-21.00 M |
| Funds from Operations |
725.90 M |
658.10 M |
367.40 M |
795.40 M |
583.40 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-129.10 M |
-206.60 M |
86.30 M |
-129.10 M |
39.40 M |
| Incline (Decline) in Receivables |
-16.00 M |
-95.10 M |
-60.40 M |
-56.40 M |
-48.20 M |
| Incline (Decline) in Inventories |
-76.20 M |
-67.70 M |
-6.20 M |
9.00 M |
-28.50 M |
| Incline (Decline) in Accounts Payable |
-49.00 M |
68.40 M |
41.80 M |
20.70 M |
37.10 M |
| Incline (Decline) in Income Taxes Payable |
-17.50 M |
-161.00 M |
133.60 M |
-46.40 M |
7.20 M |
| Incline (Decline) in Other Accruals |
15.40 M |
7.80 M |
-39.90 M |
12.30 M |
35.20 M |
| Incline (Decline) in Other Assets or Liabilties |
14.20 M |
41.00 M |
17.40 M |
-68.30 M |
36.60 M |
| Net Cash Flow/Operating Activities |
596.80 M |
451.50 M |
453.70 M |
666.30 M |
622.80 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
110.80 M |
249.50 M |
39.50 M |
5.40 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
36.30 M |
32.10 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
7.70 M |
1.75 B |
196.80 M |
7.40 M |
32.40 M |
| Other Uses - Investing |
8.90 M |
3.20 M |
-17.70 M |
700,000.00 |
-400,000.00 |
| Other Sources - Investing |
0.00 |
2.60 M |
24.10 M |
0.00 |
400,000.00 |
| Net Cash Flow - Investing |
226.70 M |
-1.40 B |
-52.70 M |
122.80 M |
65.20 M |
| Proceeds from Stock Options |
13.20 M |
64.90 M |
60.10 M |
91.60 M |
78.50 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
359.10 M |
1.52 B |
722.50 M |
499.20 M |
258.40 M |
| Long Term Borrowings |
493.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-73.10 M |
-46.00 M |
218.90 M |
1.00 M |
-8.40 M |
| Reduction in Long Term Debt |
351.30 M |
14.70 M |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
170.20 M |
184.70 M |
159.30 M |
142.70 M |
122.50 M |
| Common Dividends (Cash) |
170.20 M |
184.70 M |
159.30 M |
142.70 M |
122.50 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
4.60 M |
27.10 M |
47.40 M |
0.00 |
0.00 |
| Other Uses - Financing |
4.20 M |
26.70 M |
46.70 M |
-1.30 M |
-1.20 M |
| Net Cash Flow - Financing |
-442.80 M |
-1.67 B |
-556.10 M |
-550.60 M |
-312.00 M |
| Effect of Exchange rate on Cash |
30.70 M |
38.80 M |
-1.20 M |
-3.10 M |
1.80 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |