| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
173.50 M |
161.40 M |
161.80 M |
179.80 M |
154.70 M |
| Depreciation & Depletion |
146.50 M |
137.10 M |
133.30 M |
154.60 M |
136.70 M |
| Amortization of Intangible Assets |
27.00 M |
24.30 M |
28.50 M |
25.20 M |
18.00 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 |
389.30 M |
14.60 M |
134.70 M |
23.50 M |
61.50 M |
| Funds from Operations |
465.10 M |
479.60 M |
431.90 M |
402.90 M |
315.60 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-247.10 M |
-3.20 M |
-97.10 M |
-40.70 M |
12.60 M |
| Incline (Decline) in Receivables |
22.50 M |
-44.80 M |
-3.40 M |
-52.90 M |
-38.40 M |
| Incline (Decline) in Inventories |
-224.00 M |
17.50 M |
-56.20 M |
-47.50 M |
-50.00 M |
| Incline (Decline) in Accounts Payable |
-45.30 M |
20.10 M |
-58.50 M |
56.00 M |
80.50 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-300,000.00 |
4.00 M |
21.00 M |
3.70 M |
20.50 M |
| Net Cash Flow/Operating Activities |
218.00 M |
476.40 M |
334.80 M |
362.20 M |
328.20 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
60.50 M |
140.30 M |
0.00 |
0.00 |
958.40 M |
| Incline (Decline) in Inventories |
50.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
39.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
1.30 M |
14.50 M |
281.90 M |
30.10 M |
3.00 M |
| Other Uses - Investing |
1.30 M |
1.20 M |
-400,000.00 |
200,000.00 |
200,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
400,000.00 |
0.00 |
2.80 M |
| Net Cash Flow - Investing |
273.70 M |
309.80 M |
-151.40 M |
106.80 M |
1.09 B |
| Proceeds from Stock Options |
3.80 M |
28.20 M |
0.00 |
0.00 |
15.40 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
9.70 M |
31.30 M |
38.00 M |
453.20 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
75.10 M |
100.30 M |
0.00 |
0.00 |
73.90 M |
| Long Term Borrowings |
108.20 M |
0.00 |
235.80 M |
1.74 B |
4.48 M |
| Incline or Decline in Short Term Borrowings |
4.80 M |
-3.60 M |
-600,000.00 |
-4.00 M |
-72.60 M |
| Reduction in Long Term Debt |
200.30 M |
114.00 M |
143.40 M |
512.20 M |
1.19 B |
| Cash Dividends Paid Total |
83.50 M |
80.00 M |
71.20 M |
70.40 M |
57.60 M |
| Common Dividends (Cash) |
83.50 M |
80.00 M |
71.20 M |
70.40 M |
57.60 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
2.20 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
2.20 M |
0.00 |
0.00 |
0.00 |
-2.90 M |
| Net Cash Flow - Financing |
-239.90 M |
-260.00 M |
-183.90 M |
-312.80 M |
811.90 M |
| Effect of Exchange rate on Cash |
-20.50 M |
20.00 M |
11.00 M |
-16.10 M |
25.90 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |