| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
144.00 M |
123.90 M |
103.50 M |
79.50 M |
79.20 M |
| Depreciation & Depletion |
61.70 M |
49.10 M |
34.80 M |
32.00 M |
34.00 M |
| Amortization of Intangible Assets |
82.30 M |
74.80 M |
68.70 M |
47.50 M |
45.20 M |
| Deferred Income Taxes and Investment Tax credity |
59.40 M |
74.20 M |
83.30 M |
87.10 M |
82.10 M |
| Deferred Income Taxes |
59.40 M |
74.20 M |
83.30 M |
87.10 M |
82.10 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
69.20 M |
64.80 M |
43.50 M |
26.30 M |
37.10 M |
| Funds from Operations |
1.15 B |
1.05 B |
1.07 B |
1.06 B |
915.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
105.80 M |
53.30 M |
35.00 M |
-55.30 M |
14.70 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
35.20 M |
43.40 M |
123.20 M |
-17.90 M |
-6.30 M |
| Incline (Decline) in Income Taxes Payable |
91.20 M |
15.30 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-20.60 M |
-5.40 M |
-88.20 M |
-37.40 M |
21.00 M |
| Net Cash Flow/Operating Activities |
1.25 B |
1.10 B |
1.11 B |
1.00 B |
930.20 M |
| Additions to Other Assets |
7.70 M |
15.70 M |
18.50 M |
— |
— |
| Net Assets from Acquisitions |
42.80 M |
66.50 M |
349.10 M |
28.70 M |
43.70 M |
| Incline (Decline) in Inventories |
298.10 M |
35.80 M |
0.00 |
5.40 M |
42.00 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
58.90 M |
82.70 M |
254.40 M |
31.40 M |
30.50 M |
| Other Sources - Investing |
41.90 M |
32.00 M |
24.10 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
453.70 M |
202.00 M |
384.70 M |
428.40 M |
143.40 M |
| Proceeds from Stock Options |
300.50 M |
216.10 M |
80.80 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
369.20 M |
28.70 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.31 B |
726.80 M |
19.90 M |
0.00 |
0.00 |
| Long Term Borrowings |
500.00 M |
0.00 |
4.39 B |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-255.30 M |
10.60 M |
173.10 M |
400,000.00 |
250.00 M |
| Reduction in Long Term Debt |
500.00 M |
0.00 |
2.40 B |
0.00 |
0.00 |
| Cash Dividends Paid Total |
28.40 M |
30.00 M |
7.70 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
28.40 M |
30.00 M |
7.70 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
936.40 M |
18.40 M |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-2.02 B |
-903.50 M |
-930.50 M |
| Net Cash Flow - Financing |
-1.30 B |
-530.10 M |
187.30 M |
-533.90 M |
-651.80 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |