| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
229.80 M |
205.90 M |
178.60 M |
176.40 M |
— |
| Depreciation & Depletion |
223.20 M |
199.60 M |
172.30 M |
170.50 M |
— |
| Amortization of Intangible Assets |
6.60 M |
6.30 M |
6.30 M |
5.90 M |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
591.30 M |
411.30 M |
442.30 M |
457.20 M |
— |
| Funds from Operations |
1.02 B |
855.40 M |
815.20 M |
777.10 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-719.90 M |
-435.80 M |
-457.10 M |
-413.30 M |
— |
| Incline (Decline) in Receivables |
-664.40 M |
-549.90 M |
-470.60 M |
-463.90 M |
— |
| Incline (Decline) in Inventories |
-91.80 M |
-16.90 M |
-14.00 M |
-19.50 M |
— |
| Incline (Decline) in Accounts Payable |
5.00 M |
107.00 M |
-7.50 M |
43.90 M |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
31.30 M |
24.00 M |
35.00 M |
26.20 M |
— |
| Net Cash Flow/Operating Activities |
303.40 M |
419.60 M |
358.10 M |
363.80 M |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
124.70 M |
277.50 M |
16.90 M |
185.30 M |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
1.80 M |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
117.10 M |
50.50 M |
230.50 M |
13.10 M |
— |
| Other Uses - Investing |
300,000.00 |
-36.20 M |
-12.50 M |
-16.80 M |
— |
| Other Sources - Investing |
0.00 |
36.20 M |
12.70 M |
16.80 M |
— |
| Net Cash Flow - Investing |
467.90 M |
584.50 M |
209.90 M |
436.50 M |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
14.80 M |
— |
| Other Proceeds from Sale/Issues of Stock |
37.60 M |
311.90 M |
50.10 M |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
0.00 |
520.00 M |
600.50 M |
600.30 M |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
7.60 M |
484.60 M |
769.80 M |
539.50 M |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Sources - Financing |
32.90 M |
71.20 M |
13.40 M |
0.00 |
— |
| Other Uses - Financing |
32.90 M |
71.20 M |
13.40 M |
-56.00 M |
— |
| Net Cash Flow - Financing |
62.90 M |
418.50 M |
-105.80 M |
19.60 M |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |