| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
144.41 M |
189.56 M |
169.85 M |
143.77 M |
146.79 M |
| Depreciation & Depletion |
127.66 M |
170.06 M |
140.67 M |
113.48 M |
118.89 M |
| Amortization of Intangible Assets |
16.75 M |
19.50 M |
29.19 M |
30.29 M |
27.90 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
194.59 M |
-31.42 M |
877.38 M |
-80.00 M |
-10.79 M |
| Funds from Operations |
262.20 M |
255.53 M |
363.89 M |
287.99 M |
432.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-14.64 M |
-144.86 M |
58.44 M |
6.32 M |
11.94 M |
| Incline (Decline) in Receivables |
42.09 M |
-62.78 M |
37.49 M |
-35.09 M |
-3.04 M |
| Incline (Decline) in Inventories |
2.06 M |
9.80 M |
-7.59 M |
554,000.00 |
-3.70 M |
| Incline (Decline) in Accounts Payable |
10.78 M |
-18.42 M |
23.27 M |
-3.87 M |
114,000.00 |
| Incline (Decline) in Income Taxes Payable |
-23.17 M |
-95.92 M |
14.83 M |
-9.93 M |
11.75 M |
| Incline (Decline) in Other Accruals |
-48.57 M |
28.54 M |
-9.90 M |
20.71 M |
7.58 M |
| Incline (Decline) in Other Assets or Liabilties |
2.16 M |
-6.08 M |
343,000.00 |
33.94 M |
-758,000.00 |
| Net Cash Flow/Operating Activities |
247.56 M |
110.67 M |
422.33 M |
294.31 M |
444.04 M |
| Additions to Other Assets |
0.00 |
139.98 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
5.74 M |
34.09 M |
35.75 M |
437.52 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
19.22 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
100.00 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
706.25 M |
183.17 M |
0.00 |
— |
— |
| Other Uses - Investing |
2.78 M |
3.63 M |
20.60 M |
604,000.00 |
38.34 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
175.51 M |
-148.25 M |
288.66 M |
495.51 M |
192.15 M |
| Proceeds from Stock Options |
84,000.00 |
160,000.00 |
135,000.00 |
264,000.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
530,000.00 |
15.99 M |
14.35 M |
40.93 M |
33.04 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
231,000.00 |
4.52 M |
52.27 M |
57.36 M |
293.22 M |
| Long Term Borrowings |
497.54 M |
0.00 |
0.00 |
175.28 M |
— |
| Incline or Decline in Short Term Borrowings |
73.26 M |
-115.28 M |
-13.30 M |
161.10 M |
107.37 M |
| Reduction in Long Term Debt |
49.56 M |
102.44 M |
1.64 M |
323.49 M |
1.82 M |
| Cash Dividends Paid Total |
108.54 M |
125.06 M |
100.10 M |
94.54 M |
90.13 M |
| Common Dividends (Cash) |
108.54 M |
125.06 M |
100.10 M |
94.54 M |
90.13 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
17.72 M |
66.26 M |
45.14 M |
6.80 M |
46.88 M |
| Other Uses - Financing |
17.72 M |
66.26 M |
45.14 M |
6.80 M |
-12.52 M |
| Net Cash Flow - Financing |
-67.36 M |
-280.51 M |
-106.19 M |
204.40 M |
-249.24 M |
| Effect of Exchange rate on Cash |
558,000.00 |
761,000.00 |
-41,000.00 |
-667,000.00 |
290,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |