| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
207.90 M |
199.10 M |
121.90 M |
74.30 M |
201.46 M |
| Depreciation & Depletion |
75.00 M |
50.60 M |
40.40 M |
23.00 M |
21.59 M |
| Amortization of Intangible Assets |
132.90 M |
148.50 M |
81.50 M |
51.30 M |
179.88 M |
| Deferred Income Taxes and Investment Tax credity |
45.60 M |
9.07 M |
13.40 M |
— |
— |
| Deferred Income Taxes |
45.60 M |
9.07 M |
13.40 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
409.30 M |
466.70 M |
321.90 M |
557.40 M |
74.55 M |
| Funds from Operations |
773.20 M |
748.20 M |
500.00 M |
452.50 M |
396.83 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
27.50 M |
-119.60 M |
118.40 M |
-8.70 M |
-919,545.00 |
| Incline (Decline) in Receivables |
9.40 M |
-111.90 M |
4.60 M |
-146.70 M |
-52.31 M |
| Incline (Decline) in Inventories |
36.40 M |
-45.90 M |
7.20 M |
8.50 M |
-2.89 M |
| Incline (Decline) in Accounts Payable |
-108.00 M |
32.80 M |
107.70 M |
144.00 M |
54.28 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
84.30 M |
-1.80 M |
-13.50 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
5.40 M |
5.40 M |
700,003.10 |
-999,991.58 |
— |
| Net Cash Flow/Operating Activities |
800.70 M |
628.60 M |
618.40 M |
443.80 M |
395.91 M |
| Additions to Other Assets |
25.00 M |
223.00 M |
173.60 M |
92.10 M |
29.98 M |
| Net Assets from Acquisitions |
499.40 M |
2.52 B |
800,003.54 |
1.11 B |
0.00 |
| Incline (Decline) in Inventories |
2.20 M |
63.20 M |
9.80 M |
50.80 M |
8.86 M |
| Decrease in Investments |
10.30 M |
56.30 M |
77.50 M |
376.80 M |
27.72 M |
| Disposal of Fixed Assets |
1.80 M |
800,004.14 |
3.40 M |
94.00 M |
49.09 M |
| Other Uses - Investing |
404.60 M |
-224.70 M |
-64.10 M |
38.30 M |
-3.53 M |
| Other Sources - Investing |
15.30 M |
234.40 M |
64.10 M |
0.00 |
3.53 M |
| Net Cash Flow - Investing |
1.16 B |
2.62 B |
107.90 M |
891.69 M |
20.00 M |
| Proceeds from Stock Options |
11.40 M |
43.20 M |
82.00 M |
37.10 M |
13.40 M |
| Other Proceeds from Sale/Issues of Stock |
-5.60 M |
877.30 M |
0.00 |
0.00 |
777,935.07 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
146.60 M |
186.00 M |
92.00 M |
2.50 M |
251,955.33 |
| Long Term Borrowings |
201.30 M |
2.51 B |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
191.80 M |
1.58 B |
5.60 M |
3.90 M |
373.85 M |
| Cash Dividends Paid Total |
46.80 M |
41.30 M |
32.40 M |
28.50 M |
9.13 M |
| Common Dividends (Cash) |
46.80 M |
41.30 M |
32.40 M |
28.50 M |
9.13 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-178.10 M |
1.62 B |
-48.00 M |
2.20 M |
-369.06 M |
| Effect of Exchange rate on Cash |
-11.80 M |
6.00 M |
7.90 M |
-9.30 M |
-43.41 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |