| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
136.60 M |
143.40 M |
154.90 M |
150.60 M |
142.50 M |
| Depreciation & Depletion |
125.20 M |
132.60 M |
146.20 M |
147.10 M |
141.50 M |
| Amortization of Intangible Assets |
11.40 M |
10.80 M |
8.70 M |
3.50 M |
1.00 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 |
-15.50 M |
-68.90 M |
30.10 M |
28.40 M |
-12.10 M |
| Funds from Operations |
414.70 M |
592.60 M |
671.10 M |
711.20 M |
586.40 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
10.70 M |
133.30 M |
-48.40 M |
-97.10 M |
32.70 M |
| Incline (Decline) in Receivables |
132.50 M |
99.40 M |
36.10 M |
-128.50 M |
1.30 M |
| Incline (Decline) in Inventories |
67.90 M |
-32.00 M |
57.50 M |
-105.50 M |
-66.70 M |
| Incline (Decline) in Accounts Payable |
-47.90 M |
32.60 M |
-25.10 M |
12.30 M |
-39.90 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-141.80 M |
33.30 M |
-116.90 M |
124.60 M |
138.00 M |
| Net Cash Flow/Operating Activities |
425.40 M |
725.90 M |
622.70 M |
614.10 M |
619.10 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
25.70 M |
0.00 |
158.50 M |
0.00 |
804.60 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 |
20.40 M |
13.00 M |
30.80 M |
56.70 M |
26.00 M |
| Other Uses - Investing |
-42.70 M |
46.40 M |
8.70 M |
-19.80 M |
-76.80 M |
| Other Sources - Investing |
72.40 M |
2.00 M |
6.10 M |
33.60 M |
85.90 M |
| Net Cash Flow - Investing |
61.40 M |
149.80 M |
241.00 M |
34.60 M |
819.60 M |
| Proceeds from Stock Options |
— |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
8.60 M |
83.30 M |
48.20 M |
69.90 M |
171.60 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
202.30 M |
461.40 M |
896.00 M |
661.70 M |
3.60 M |
| Long Term Borrowings |
224.70 M |
0.00 |
296.40 M |
0.00 |
295.40 M |
| Incline or Decline in Short Term Borrowings |
-246.00 M |
68.80 M |
-309.30 M |
565.60 M |
-3.40 M |
| Reduction in Long Term Debt |
200,000.00 |
150.30 M |
155.10 M |
500,000.00 |
600,000.00 |
| Cash Dividends Paid Total |
101.80 M |
108.60 M |
109.10 M |
88.60 M |
67.50 M |
| Common Dividends (Cash) |
101.80 M |
108.60 M |
109.10 M |
88.60 M |
67.50 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 |
-317.00 M |
-568.20 M |
-1.12 B |
-115.30 M |
391.90 M |
| Effect of Exchange rate on Cash |
-23.90 M |
13.50 M |
8.90 M |
-11.00 M |
14.80 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |