| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
149.80 M |
137.80 M |
133.40 M |
141.00 M |
151.00 M |
| Depreciation & Depletion |
135.50 M |
123.30 M |
129.60 M |
124.30 M |
5.00 M |
| Amortization of Intangible Assets |
14.30 M |
14.50 M |
3.80 M |
16.70 M |
146.00 M |
| Deferred Income Taxes and Investment Tax credity |
30.40 M |
35.70 M |
36.10 M |
— |
— |
| Deferred Income Taxes |
30.40 M |
35.70 M |
36.10 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-9.70 M |
71.70 M |
-1.95 B |
-17.60 M |
150.40 M |
| Funds from Operations |
295.10 M |
434.40 M |
268.00 M |
199.50 M |
199.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-80.90 M |
140.80 M |
-944.00 M |
-52.80 M |
-57.00 M |
| Incline (Decline) in Receivables |
42.80 M |
29.40 M |
-16.40 M |
-8.70 M |
-9.50 M |
| Incline (Decline) in Inventories |
-16.10 M |
-12.70 M |
42.10 M |
1.50 M |
-61.70 M |
| Incline (Decline) in Accounts Payable |
-88.20 M |
7.40 M |
200,000.00 |
8.50 M |
61.10 M |
| Incline (Decline) in Income Taxes Payable |
9.70 M |
208.60 M |
-69.30 M |
-16.70 M |
-31.40 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-29.10 M |
-91.90 M |
-900.60 M |
-37.40 M |
-15.50 M |
| Net Cash Flow/Operating Activities |
214.20 M |
575.20 M |
-676.00 M |
146.70 M |
142.80 M |
| Additions to Other Assets |
0.00 |
— |
— |
— |
— |
| Net Assets from Acquisitions |
800,000.00 |
62.00 M |
— |
— |
— |
| Incline (Decline) in Inventories |
5.20 M |
4.30 M |
— |
— |
— |
| Decrease in Investments |
19.50 M |
43.00 M |
43.60 M |
10.00 M |
16.00 M |
| Disposal of Fixed Assets |
600,000.00 |
64.40 M |
39.10 M |
5.10 M |
12.30 M |
| Other Uses - Investing |
-6.70 M |
6.30 M |
-38.30 M |
0.00 |
0.00 |
| Other Sources - Investing |
6.70 M |
38.30 M |
— |
— |
— |
| Net Cash Flow - Investing |
75.70 M |
36.70 M |
129.00 M |
48.50 M |
111.70 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
5.40 M |
5.00 M |
800.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-2.50 M |
0.00 |
-12.40 M |
5.10 M |
4.00 M |
| Reduction in Long Term Debt |
20.90 M |
309.20 M |
15.70 M |
7.60 M |
9.80 M |
| Cash Dividends Paid Total |
256.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
256.40 M |
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 |
0.00 |
500,000.00 |
— |
— |
| Other Uses - Financing |
-2.60 M |
-1.20 M |
-312.00 M |
-1.40 M |
-1.20 M |
| Net Cash Flow - Financing |
-277.00 M |
-305.40 M |
459.90 M |
-3.90 M |
-7.00 M |
| Effect of Exchange rate on Cash |
-20.80 M |
17.40 M |
6.70 M |
-8.00 M |
7.50 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |