| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
144.49 M |
121.65 M |
108.38 M |
121.43 M |
140.72 M |
| Depreciation & Depletion |
105.06 M |
94.54 M |
90.37 M |
88.05 M |
110.87 M |
| Amortization of Intangible Assets |
39.43 M |
27.11 M |
18.00 M |
33.39 M |
28.75 M |
| Deferred Income Taxes and Investment Tax credity |
76.00 M |
72.55 M |
186.83 M |
— |
— |
| Deferred Income Taxes |
76.00 M |
72.55 M |
186.83 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
63.16 M |
115.28 M |
82.48 M |
28.11 M |
36.32 M |
| Funds from Operations |
834.05 M |
824.80 M |
699.91 M |
655.94 M |
664.56 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-155.65 M |
-4.22 M |
-209.15 M |
-94.60 M |
63.44 M |
| Incline (Decline) in Receivables |
52.68 M |
-49.67 M |
-113.36 M |
-11.11 M |
-20.30 M |
| Incline (Decline) in Inventories |
-38.28 M |
-24.11 M |
-33.19 M |
-80.43 M |
51.45 M |
| Incline (Decline) in Accounts Payable |
-67.21 M |
77.21 M |
-19.04 M |
80.17 M |
3.81 M |
| Incline (Decline) in Income Taxes Payable |
24.12 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-21.97 M |
22.51 M |
-49.88 M |
-38.62 M |
47.49 M |
| Incline (Decline) in Other Assets or Liabilties |
-104.99 M |
-30.16 M |
6.32 M |
-44.61 M |
-19.01 M |
| Net Cash Flow/Operating Activities |
678.40 M |
820.58 M |
490.75 M |
561.35 M |
730.26 M |
| Additions to Other Assets |
10.60 M |
6.37 M |
8.94 M |
17.49 M |
13.02 M |
| Net Assets from Acquisitions |
93.38 M |
1.06 B |
69.76 M |
211.84 M |
655.09 M |
| 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 |
12.00 M |
375.17 M |
7.99 M |
18.64 M |
17.42 M |
| Other Uses - Investing |
-400,000.00 |
363,000.00 |
-694,000.00 |
876,000.00 |
103,000.00 |
| Other Sources - Investing |
400,000.00 |
1.02 M |
798,000.00 |
0.00 |
77.57 M |
| Net Cash Flow - Investing |
215.79 M |
806.06 M |
197.20 M |
314.54 M |
735.52 M |
| Proceeds from Stock Options |
— |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
64.97 M |
69.54 M |
119.68 M |
99.97 M |
106.61 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
149.73 M |
350.00 M |
118.58 M |
229.00 M |
0.00 |
| Long Term Borrowings |
592.76 M |
117.79 M |
0.00 |
292.11 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
-67.74 M |
36.78 M |
-60.53 M |
95.67 M |
-19.06 M |
| Reduction in Long Term Debt |
3.63 M |
168.67 M |
3.06 M |
401.25 M |
3.49 M |
| Cash Dividends Paid Total |
255.24 M |
246.63 M |
216.53 M |
124.12 M |
117.73 M |
| Common Dividends (Cash) |
255.24 M |
246.63 M |
216.53 M |
124.12 M |
115.90 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
1.83 M |
| Other Sources - Financing |
22.50 M |
15.57 M |
24.06 M |
17.74 M |
0.00 |
| Other Uses - Financing |
21.60 M |
15.57 M |
24.06 M |
17.44 M |
-730,000.00 |
| Net Cash Flow - Financing |
-389.76 M |
-50.65 M |
-254.97 M |
-423.49 M |
-34.40 M |
| Effect of Exchange rate on Cash |
-12.87 M |
14.78 M |
8.09 M |
-12.26 M |
10.39 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |