| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
104.50 M |
79.00 M |
75.20 M |
71.40 M |
97.10 M |
| Depreciation & Depletion |
78.80 M |
60.60 M |
60.80 M |
56.30 M |
77.90 M |
| Amortization of Intangible Assets |
25.70 M |
18.40 M |
14.40 M |
15.10 M |
19.20 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
243.60 M |
276.60 M |
142.10 M |
-164.00 M |
331.90 M |
| Funds from Operations |
650.70 M |
646.40 M |
393.40 M |
-48.30 M |
402.60 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-245.70 M |
-86.50 M |
-333.40 M |
-134.50 M |
-222.90 M |
| Incline (Decline) in Receivables |
-251.40 M |
15.90 M |
-207.70 M |
-86.10 M |
-81.50 M |
| Incline (Decline) in Inventories |
-48.10 M |
-42.50 M |
-44.50 M |
3.30 M |
-16.30 M |
| Incline (Decline) in Accounts Payable |
53.80 M |
-54.60 M |
104.40 M |
38.20 M |
-97.60 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
-5.30 M |
-185.60 M |
-89.90 M |
-27.50 M |
| Net Cash Flow/Operating Activities |
405.00 M |
559.90 M |
60.00 M |
-182.80 M |
179.70 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
15.00 M |
567.20 M |
169.40 M |
50.40 M |
125.80 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 |
1.30 M |
3.30 M |
142.40 M |
2.79 B |
68.30 M |
| Other Uses - Investing |
-116.50 M |
0.00 |
19.20 M |
0.00 |
46.00 M |
| Other Sources - Investing |
130.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
13.60 M |
654.80 M |
104.30 M |
-2.70 B |
143.70 M |
| Proceeds from Stock Options |
81.50 M |
153.70 M |
196.80 M |
38.30 M |
41.90 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
115.20 M |
715.90 M |
436.30 M |
624.70 M |
42.30 M |
| Long Term Borrowings |
846.50 M |
2.69 B |
833.20 M |
0.00 |
363.20 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.04 B |
2.08 B |
15.00 M |
1.83 B |
143.70 M |
| Cash Dividends Paid Total |
53.50 M |
56.50 M |
59.90 M |
73.30 M |
56.80 M |
| Common Dividends (Cash) |
53.50 M |
56.50 M |
59.90 M |
73.30 M |
56.80 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
199.00 M |
0.00 |
30.90 M |
| Other Uses - Financing |
-29.90 M |
-37.00 M |
-582.30 M |
-6.00 M |
30.90 M |
| Net Cash Flow - Financing |
-312.10 M |
-41.00 M |
-63.50 M |
-2.50 B |
-170.00 M |
| Effect of Exchange rate on Cash |
42.50 M |
12.80 M |
4.80 M |
-23.90 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |