| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
122.30 M |
187.70 M |
153.80 M |
149.30 M |
133.20 M |
| Depreciation & Depletion |
116.70 M |
170.60 M |
150.10 M |
137.10 M |
133.20 M |
| Amortization of Intangible Assets |
5.60 M |
17.10 M |
3.70 M |
12.20 M |
— |
| Deferred Income Taxes and Investment Tax credity |
178.60 M |
164.50 M |
150.70 M |
139.50 M |
130.70 M |
| Deferred Income Taxes |
178.60 M |
164.50 M |
150.70 M |
139.50 M |
130.70 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
148.90 M |
47.70 M |
-96.40 M |
117.10 M |
-10.80 M |
| Funds from Operations |
434.50 M |
403.50 M |
312.00 M |
320.50 M |
252.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-7.40 M |
50.20 M |
-201.10 M |
-6.50 M |
32.40 M |
| Incline (Decline) in Receivables |
-24.10 M |
-8.50 M |
-49.60 M |
-42.20 M |
-16.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
44.30 M |
28.90 M |
-170.80 M |
16.80 M |
26.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-27.60 M |
29.80 M |
19.30 M |
18.90 M |
22.40 M |
| Net Cash Flow/Operating Activities |
427.10 M |
453.70 M |
110.90 M |
314.00 M |
284.90 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
11.70 M |
13.40 M |
14.40 M |
53.20 M |
14.80 M |
| Incline (Decline) in Inventories |
3.50 M |
1.80 M |
1.66 B |
7.20 M |
0.00 |
| Decrease in Investments |
2.50 M |
1.30 M |
1.65 B |
1.20 M |
0.00 |
| Disposal of Fixed Assets |
16.90 M |
10.60 M |
1.02 B |
3.80 M |
37.40 M |
| Other Uses - Investing |
198.80 M |
-5.40 M |
4.70 M |
146.70 M |
50.20 M |
| Other Sources - Investing |
2.00 M |
5.40 M |
500,000.00 |
5.00 M |
0.00 |
| Net Cash Flow - Investing |
359.90 M |
317.50 M |
-707.70 M |
473.80 M |
222.50 M |
| Proceeds from Stock Options |
16.20 M |
12.60 M |
18.60 M |
28.30 M |
24.20 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
56.60 M |
2.70 M |
630.90 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
6.90 M |
132.30 M |
211.90 M |
89.50 M |
| Incline or Decline in Short Term Borrowings |
89.10 M |
-56.70 M |
3.80 M |
14.00 M |
-7.90 M |
| Reduction in Long Term Debt |
12.60 M |
12.10 M |
295.50 M |
139.30 M |
118.40 M |
| Cash Dividends Paid Total |
18.20 M |
16.50 M |
10.10 M |
5.50 M |
5.40 M |
| Common Dividends (Cash) |
18.20 M |
16.50 M |
10.10 M |
5.50 M |
5.40 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
12.50 M |
5.80 M |
10.50 M |
0.00 |
0.00 |
| Other Uses - Financing |
-17.50 M |
-16.60 M |
-1.20 M |
-15.80 M |
-8.90 M |
| Net Cash Flow - Financing |
400,000.00 |
-85.10 M |
-783.00 M |
93.60 M |
-26.90 M |
| Effect of Exchange rate on Cash |
-13.10 M |
8.10 M |
5.40 M |
-6.60 M |
4.80 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |