| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
259.00 M |
227.00 M |
166.00 M |
145.00 M |
128.74 M |
| Depreciation & Depletion |
204.00 M |
181.00 M |
142.00 M |
125.00 M |
108.51 M |
| Amortization of Intangible Assets |
55.00 M |
46.00 M |
24.00 M |
20.00 M |
20.23 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-117.00 M |
-128.00 M |
-127.00 M |
-39.00 M |
-20.23 M |
| Funds from Operations |
706.00 M |
568.00 M |
589.00 M |
534.00 M |
411.96 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-140.00 M |
-130.00 M |
-217.00 M |
-240.00 M |
-29.43 M |
| Incline (Decline) in Receivables |
-54.00 M |
-35.00 M |
-30.00 M |
-52.00 M |
-75.40 M |
| Incline (Decline) in Inventories |
-117.00 M |
-84.00 M |
-37.00 M |
-77.00 M |
-110.35 M |
| Incline (Decline) in Accounts Payable |
31.00 M |
-11.00 M |
-150.00 M |
-111.00 M |
156.32 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
— |
— |
— |
— |
| Net Cash Flow/Operating Activities |
566.00 M |
438.00 M |
372.00 M |
294.00 M |
382.53 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
16.00 M |
781.00 M |
83.00 M |
25.00 M |
-3.68 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
537.00 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
3.00 M |
6.00 M |
9.00 M |
2.00 M |
1.84 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
68.05 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
305.00 M |
975.01 M |
-232.00 M |
225.00 M |
250.12 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
23.00 M |
28.00 M |
16.00 M |
19.00 M |
14.71 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
193.00 M |
640.00 M |
0.00 |
0.00 |
7.36 M |
| Long Term Borrowings |
1.11 B |
0.00 |
0.00 |
18.00 M |
1.84 M |
| Incline or Decline in Short Term Borrowings |
-49.00 M |
1.18 B |
-93.00 M |
16.00 M |
-115.86 M |
| Reduction in Long Term Debt |
1.03 B |
106.00 M |
200.00 M |
0.00 |
0.00 |
| Cash Dividends Paid Total |
109.00 M |
105.00 M |
96.00 M |
91.00 M |
86.44 M |
| Common Dividends (Cash) |
109.00 M |
105.00 M |
96.00 M |
91.00 M |
86.44 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
5.00 M |
0.00 |
0.00 |
0.00 |
73.56 M |
| Other Uses - Financing |
5.00 M |
-14.00 M |
-10.00 M |
-4.00 M |
73.56 M |
| Net Cash Flow - Financing |
-243.00 M |
347.00 M |
-383.00 M |
-42.00 M |
-119.54 M |
| Effect of Exchange rate on Cash |
-5.00 M |
8.00 M |
5.00 M |
-6.00 M |
1.84 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |