| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
204.60 M |
177.40 M |
157.50 M |
143.40 M |
205.20 M |
| Depreciation & Depletion |
204.60 M |
177.40 M |
157.50 M |
143.40 M |
142.60 M |
| Amortization of Intangible Assets |
62.60 M |
69.20 M |
62.20 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
421.30 M |
413.60 M |
333.00 M |
291.10 M |
304.70 M |
| Deferred Income Taxes |
421.30 M |
413.60 M |
333.00 M |
291.10 M |
304.70 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
177.40 M |
-23.60 M |
302.10 M |
44.40 M |
-14.10 M |
| Funds from Operations |
185.10 M |
339.90 M |
373.00 M |
233.50 M |
226.70 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-20.80 M |
142.10 M |
76.80 M |
38.40 M |
160.70 M |
| Incline (Decline) in Receivables |
21.30 M |
-3.80 M |
-10.00 M |
-24.80 M |
21.30 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-42.10 M |
145.90 M |
86.80 M |
63.20 M |
139.40 M |
| Net Cash Flow/Operating Activities |
164.30 M |
482.00 M |
449.80 M |
271.90 M |
334.00 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 |
766.00 M |
1.15 B |
806.50 M |
1.18 B |
961.30 M |
| Decrease in Investments |
579.60 M |
1.32 B |
935.90 M |
1.12 B |
756.80 M |
| Disposal of Fixed Assets |
9.60 M |
63.40 M |
3.60 M |
6.50 M |
12.40 M |
| Other Uses - Investing |
-8.30 M |
2.60 M |
-16.10 M |
0.00 |
-13.10 M |
| Other Sources - Investing |
8.30 M |
0.00 |
16.80 M |
7.60 M |
19.20 M |
| Net Cash Flow - Investing |
581.30 M |
601.80 M |
533.00 M |
481.10 M |
365.70 M |
| Proceeds from Stock Options |
4.00 M |
6.10 M |
30.40 M |
215.20 M |
8.40 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
48.90 M |
62.80 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
883.90 M |
281.90 M |
408.40 M |
93.80 M |
94.60 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
343.20 M |
132.20 M |
202.60 M |
54.20 M |
209.90 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 |
0.00 |
400,000.00 |
4.10 M |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
400,000.00 |
4.10 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
495.80 M |
93.40 M |
240.30 M |
254.80 M |
-106.90 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |