| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
58.50 M |
46.60 M |
33.30 M |
36.10 M |
47.30 M |
| Depreciation & Depletion |
10.30 M |
10.60 M |
10.40 M |
10.90 M |
47.30 M |
| Amortization of Intangible Assets |
48.20 M |
36.00 M |
22.90 M |
25.20 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 |
72.60 M |
115.50 M |
69.30 M |
85.00 M |
-18.50 M |
| Funds from Operations |
470.10 M |
421.50 M |
351.40 M |
338.30 M |
311.70 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-33.60 M |
-27.60 M |
-46.50 M |
-76.80 M |
-44.10 M |
| Incline (Decline) in Receivables |
-36.40 M |
-30.00 M |
-34.50 M |
-23.70 M |
-8.50 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
35.20 M |
-5.40 M |
-9.90 M |
-2.80 M |
200,000.00 |
| Incline (Decline) in Income Taxes Payable |
-39.40 M |
-16.50 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-31.90 M |
16.10 M |
4.40 M |
10.40 M |
-13.70 M |
| Incline (Decline) in Other Assets or Liabilties |
-500,000.00 |
-8.30 M |
-6.50 M |
-21.30 M |
-5.60 M |
| Net Cash Flow/Operating Activities |
436.50 M |
393.90 M |
304.90 M |
261.50 M |
267.60 M |
| Additions to Other Assets |
47.70 M |
58.40 M |
41.40 M |
22.90 M |
16.70 M |
| Net Assets from Acquisitions |
69.20 M |
146.50 M |
9.60 M |
18.10 M |
2.00 M |
| Incline (Decline) in Inventories |
10.00 M |
0.00 |
149.60 M |
225.60 M |
223.20 M |
| Decrease in Investments |
0.00 |
0.00 |
259.00 M |
198.80 M |
152.40 M |
| Disposal of Fixed Assets |
8.80 M |
2.00 M |
800,000.00 |
16.50 M |
65.80 M |
| Other Uses - Investing |
36.30 M |
600,000.00 |
300,000.00 |
-2.90 M |
3.40 M |
| Other Sources - Investing |
1.00 M |
500,000.00 |
500,000.00 |
2.90 M |
1.40 M |
| Net Cash Flow - Investing |
166.20 M |
217.20 M |
-47.30 M |
54.10 M |
39.20 M |
| Proceeds from Stock Options |
23.80 M |
31.30 M |
50.50 M |
64.50 M |
18.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-2.20 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
381.90 M |
408.50 M |
662.70 M |
295.60 M |
251.80 M |
| Long Term Borrowings |
397.00 M |
0.00 |
299.20 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-221.90 M |
265.80 M |
159.50 M |
-1.00 M |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
300.00 M |
0.00 |
0.00 |
| Cash Dividends Paid Total |
65.60 M |
58.40 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
65.60 M |
58.40 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
14.60 M |
26.80 M |
45.10 M |
100,000.00 |
300,000.00 |
| Other Uses - Financing |
6.10 M |
26.80 M |
24.20 M |
-9.10 M |
300,000.00 |
| Net Cash Flow - Financing |
-242.50 M |
-143.00 M |
-431.50 M |
-241.20 M |
-233.50 M |
| Effect of Exchange rate on Cash |
-53.30 M |
17.60 M |
22.40 M |
-23.80 M |
19.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |