| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
60.60 M |
63.50 M |
72.90 M |
50.80 M |
50.80 M |
| Depreciation & Depletion |
47.70 M |
45.00 M |
43.70 M |
49.00 M |
50.80 M |
| Amortization of Intangible Assets |
12.90 M |
18.50 M |
29.20 M |
1.80 M |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.40 M |
40.00 M |
5.10 M |
34.50 M |
2.20 M |
| Funds from Operations |
211.60 M |
208.70 M |
162.10 M |
167.20 M |
118.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-80.60 M |
-31.30 M |
10.70 M |
400,000.00 |
3.30 M |
| Incline (Decline) in Receivables |
-9.70 M |
-17.10 M |
-11.20 M |
9.60 M |
3.80 M |
| Incline (Decline) in Inventories |
-51.30 M |
-36.90 M |
5.40 M |
-6.20 M |
-3.10 M |
| Incline (Decline) in Accounts Payable |
600,000.00 |
31.50 M |
18.80 M |
-23.90 M |
13.90 M |
| Incline (Decline) in Income Taxes Payable |
-10.20 M |
-16.50 M |
-4.00 M |
7.30 M |
-11.30 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-10.00 M |
7.70 M |
1.70 M |
13.60 M |
0.00 |
| Net Cash Flow/Operating Activities |
131.00 M |
177.40 M |
172.80 M |
167.60 M |
121.40 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
104.90 M |
464.30 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
6.50 M |
17.90 M |
25.50 M |
8.00 M |
16.60 M |
| Other Uses - Investing |
-8.80 M |
-7.40 M |
0.00 |
3.10 M |
0.00 |
| Other Sources - Investing |
8.80 M |
7.40 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
39.10 M |
25.00 M |
131.50 M |
511.40 M |
27.00 M |
| Proceeds from Stock Options |
24.60 M |
45.30 M |
7.40 M |
30.20 M |
4.10 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
22.70 M |
41.60 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
597.10 M |
0.00 |
762.50 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
-2.50 M |
-900,000.00 |
-1.30 M |
-900,000.00 |
-4.20 M |
| Reduction in Long Term Debt |
21.50 M |
704.20 M |
75.80 M |
307.90 M |
0.00 |
| Cash Dividends Paid Total |
54.40 M |
53.80 M |
53.30 M |
52.40 M |
51.50 M |
| Common Dividends (Cash) |
54.40 M |
53.80 M |
53.30 M |
52.40 M |
51.50 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
10.00 M |
2.50 M |
500,000.00 |
600,000.00 |
1.50 M |
| Other Uses - Financing |
10.00 M |
2.50 M |
500,000.00 |
600,000.00 |
1.50 M |
| Net Cash Flow - Financing |
-66.50 M |
-155.60 M |
-122.50 M |
432.10 M |
-50.10 M |
| Effect of Exchange rate on Cash |
-3.30 M |
3.70 M |
1.90 M |
2.30 M |
1.60 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |