| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
213.90 M |
211.10 M |
203.70 M |
204.90 M |
219.10 M |
| Depreciation & Depletion |
202.10 M |
196.30 M |
194.00 M |
196.40 M |
206.20 M |
| Amortization of Intangible Assets |
11.80 M |
14.80 M |
9.70 M |
8.50 M |
12.90 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-16.00 M |
-213.10 M |
-63.20 M |
-2.00 M |
142.10 M |
| Funds from Operations |
174.10 M |
512.90 M |
141.20 M |
221.70 M |
365.60 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-91.00 M |
190.00 M |
-73.00 M |
58.30 M |
-128.90 M |
| Incline (Decline) in Receivables |
203.00 M |
21.00 M |
-130.30 M |
60.20 M |
-231.20 M |
| Incline (Decline) in Inventories |
84.00 M |
204.50 M |
-51.30 M |
-126.00 M |
52.20 M |
| Incline (Decline) in Accounts Payable |
-252.40 M |
41.10 M |
106.50 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 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
-125.60 M |
-76.60 M |
2.10 M |
124.10 M |
50.10 M |
| Net Cash Flow/Operating Activities |
83.10 M |
702.90 M |
68.20 M |
280.00 M |
236.70 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
12.10 M |
0.00 |
0.00 |
0.00 |
2.60 M |
| Decrease in Investments |
8.40 M |
300,000.00 |
6.50 M |
1.20 M |
49.30 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-400,000.00 |
-43.40 M |
3.90 M |
-34.80 M |
-355.10 M |
| Other Sources - Investing |
400,000.00 |
43.40 M |
8.70 M |
34.80 M |
355.10 M |
| Net Cash Flow - Investing |
217.80 M |
73.00 M |
73.60 M |
137.80 M |
-303.00 M |
| Proceeds from Stock Options |
3.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
6.60 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
24.00 M |
2.40 M |
900,000.00 |
600,000.00 |
200,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
26.90 M |
450.00 M |
0.00 |
0.00 |
218.40 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 |
57.70 M |
10.10 M |
6.20 M |
900,000.00 |
5.00 M |
| Other Uses - Financing |
31.30 M |
10.10 M |
6.10 M |
900,000.00 |
1.30 M |
| Net Cash Flow - Financing |
-16.20 M |
-435.70 M |
5.20 M |
300,000.00 |
-217.30 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |