| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
105.50 M |
110.80 M |
120.40 M |
133.60 M |
130.80 M |
| Depreciation & Depletion |
60.70 M |
64.60 M |
63.50 M |
65.50 M |
62.80 M |
| Amortization of Intangible Assets |
44.80 M |
46.20 M |
56.90 M |
68.10 M |
68.00 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
111.30 M |
174.20 M |
70.60 M |
100.50 M |
96.30 M |
| Funds from Operations |
241.20 M |
286.90 M |
237.10 M |
304.50 M |
311.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-52.60 M |
21.70 M |
-57.60 M |
-68.70 M |
-65.20 M |
| Incline (Decline) in Receivables |
-17.70 M |
4.30 M |
-23.90 M |
-53.70 M |
-61.60 M |
| Incline (Decline) in Inventories |
-25.80 M |
-16.80 M |
-15.00 M |
-21.50 M |
3.20 M |
| Incline (Decline) in Accounts Payable |
-2.70 M |
-700,000.00 |
-25.60 M |
31.60 M |
-12.80 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-2.50 M |
11.30 M |
1.50 M |
-3.70 M |
600,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-3.90 M |
23.60 M |
5.40 M |
-21.40 M |
5.40 M |
| Net Cash Flow/Operating Activities |
188.60 M |
308.60 M |
179.50 M |
235.80 M |
246.60 M |
| Additions to Other Assets |
57.80 M |
58.80 M |
50.10 M |
90.60 M |
106.90 M |
| Net Assets from Acquisitions |
7.30 M |
3.30 M |
3.70 M |
8.80 M |
10.20 M |
| Incline (Decline) in Inventories |
4.40 M |
6.10 M |
7.70 M |
0.00 |
0.00 |
| Decrease in Investments |
6.00 M |
6.20 M |
5.60 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
33.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
5.10 M |
7.90 M |
8.80 M |
1.20 M |
0.00 |
| Other Sources - Investing |
100,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
73.40 M |
123.40 M |
107.10 M |
161.20 M |
160.40 M |
| Proceeds from Stock Options |
0.00 |
37.50 M |
26.90 M |
28.70 M |
29.90 M |
| Other Proceeds from Sale/Issues of Stock |
2.30 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
34.00 M |
220.00 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
220.30 M |
390.00 M |
349.00 M |
170.30 M |
342.40 M |
| Incline or Decline in Short Term Borrowings |
3.60 M |
-53.60 M |
31.40 M |
7.40 M |
1.30 M |
| Reduction in Long Term Debt |
270.10 M |
231.40 M |
650.50 M |
186.60 M |
367.10 M |
| Cash Dividends Paid Total |
8.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
8.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
1.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
1.00 M |
-700,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-86.30 M |
-76.50 M |
-243.90 M |
19.80 M |
6.50 M |
| Effect of Exchange rate on Cash |
-5.70 M |
-11.10 M |
-11.00 M |
300,000.00 |
100,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |