| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
182.80 M |
152.10 M |
160.80 M |
205.10 M |
221.70 M |
| Depreciation & Depletion |
42.40 M |
45.80 M |
44.80 M |
57.90 M |
69.50 M |
| Amortization of Intangible Assets |
140.40 M |
106.30 M |
116.00 M |
147.20 M |
152.20 M |
| Deferred Income Taxes and Investment Tax credity |
810.60 M |
852.60 M |
861.30 M |
819.50 M |
873.60 M |
| Deferred Income Taxes |
810.60 M |
852.60 M |
861.30 M |
819.50 M |
873.60 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
145.70 M |
67.30 M |
33.40 M |
2.10 M |
6.10 M |
| Funds from Operations |
569.70 M |
456.80 M |
432.10 M |
308.00 M |
269.70 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
10.00 M |
136.90 M |
-12.00 M |
112.90 M |
232.20 M |
| Incline (Decline) in Receivables |
-29.50 M |
88.10 M |
-49.70 M |
107.00 M |
59.50 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
7.00 M |
-7.30 M |
-32.40 M |
0.00 |
0.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
-15.10 M |
-27.40 M |
| Incline (Decline) in Other Assets or Liabilties |
32.50 M |
56.10 M |
70.10 M |
21.00 M |
200.10 M |
| Net Cash Flow/Operating Activities |
579.70 M |
593.70 M |
420.10 M |
420.90 M |
501.90 M |
| Additions to Other Assets |
67.30 M |
68.20 M |
53.50 M |
56.70 M |
61.70 M |
| Net Assets from Acquisitions |
783.70 M |
114.80 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
173.50 M |
289.30 M |
1.14 B |
291.80 M |
190.90 M |
| Decrease in Investments |
194.20 M |
728.70 M |
961.30 M |
315.90 M |
330.50 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-6.40 M |
-3.40 M |
141.00 M |
3.30 M |
254.80 M |
| Other Sources - Investing |
6.40 M |
3.40 M |
4.20 M |
6.10 M |
11.30 M |
| Net Cash Flow - Investing |
851.90 M |
-221.40 M |
405.90 M |
60.00 M |
234.60 M |
| Proceeds from Stock Options |
101.80 M |
124.10 M |
201.60 M |
140.00 M |
28.40 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
346.20 M |
579.60 M |
555.00 M |
411.00 M |
87.00 M |
| Long Term Borrowings |
295.60 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-5.00 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
17.90 M |
6.60 M |
6.10 M |
7.10 M |
5.10 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
24.10 M |
23.90 M |
320.50 M |
0.00 |
0.00 |
| Other Uses - Financing |
24.10 M |
23.90 M |
320.50 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
57.40 M |
-438.20 M |
-44.00 M |
-278.10 M |
-63.70 M |
| Effect of Exchange rate on Cash |
-50.20 M |
27.90 M |
7.40 M |
3.00 M |
4.20 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |