| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
387.60 M |
366.60 M |
331.80 M |
289.90 M |
250.90 M |
| Depreciation & Depletion |
155.40 M |
137.10 M |
123.50 M |
106.10 M |
102.70 M |
| Amortization of Intangible Assets |
232.20 M |
229.50 M |
208.30 M |
183.80 M |
148.20 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 |
121.90 M |
101.40 M |
130.50 M |
86.70 M |
185.40 M |
| Funds from Operations |
1.64 B |
1.31 B |
1.21 B |
1.03 B |
836.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-463.80 M |
-284.30 M |
-345.60 M |
-194.70 M |
-243.20 M |
| Incline (Decline) in Receivables |
-131.20 M |
-133.50 M |
-111.80 M |
-71.10 M |
-243.50 M |
| Incline (Decline) in Inventories |
-180.20 M |
-89.90 M |
-86.80 M |
-39.70 M |
-63.00 M |
| Incline (Decline) in Accounts Payable |
10.40 M |
11.10 M |
39.10 M |
-2.50 M |
68.30 M |
| Incline (Decline) in Income Taxes Payable |
-29.10 M |
83.50 M |
-8.60 M |
18.00 M |
40.00 M |
| Incline (Decline) in Other Accruals |
54.30 M |
20.40 M |
24.00 M |
75.00 M |
139.00 M |
| Incline (Decline) in Other Assets or Liabilties |
-188.00 M |
-175.90 M |
-201.50 M |
-174.40 M |
-184.00 M |
| Net Cash Flow/Operating Activities |
1.18 B |
1.03 B |
867.30 M |
833.40 M |
593.30 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
14.20 M |
54.80 M |
97.10 M |
59.70 M |
144.70 M |
| Incline (Decline) in Inventories |
16.83 B |
14.85 B |
9.14 B |
1.54 B |
0.00 |
| Decrease in Investments |
17.30 B |
13.77 B |
8.71 B |
968.40 M |
0.00 |
| Disposal of Fixed Assets |
8.60 M |
700,000.00 |
400,000.00 |
3.40 M |
8.50 M |
| Other Uses - Investing |
0.00 |
-143.10 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
144.70 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-310.10 M |
1.18 B |
742.30 M |
903.00 M |
324.00 M |
| Proceeds from Stock Options |
50.10 M |
69.50 M |
48.60 M |
30.40 M |
37.30 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.00 B |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
26.00 M |
103.70 M |
113.70 M |
586.30 M |
538.60 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
19.30 M |
102.90 M |
340.90 M |
364.80 M |
556.00 M |
| Cash Dividends Paid Total |
135.60 M |
89.70 M |
44.60 M |
36.20 M |
28.00 M |
| Common Dividends (Cash) |
135.60 M |
89.70 M |
44.60 M |
36.20 M |
28.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
33.70 M |
43.50 M |
26.10 M |
30.40 M |
18.70 M |
| Other Uses - Financing |
32.70 M |
33.00 M |
20.00 M |
16.60 M |
18.70 M |
| Net Cash Flow - Financing |
-1.05 B |
13.60 M |
-203.20 M |
232.30 M |
10.60 M |
| Effect of Exchange rate on Cash |
-29.30 M |
10.20 M |
3.60 M |
-20.90 M |
3.60 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |