| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
145.00 M |
129.00 M |
172.00 M |
180.00 M |
183.00 M |
| Depreciation & Depletion |
140.00 M |
125.00 M |
165.00 M |
172.00 M |
183.00 M |
| Amortization of Intangible Assets |
5.00 M |
4.00 M |
7.00 M |
8.00 M |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
144.00 M |
-30.00 M |
304.00 M |
-96.00 M |
101.00 M |
| Funds from Operations |
307.00 M |
33.00 M |
215.00 M |
46.00 M |
261.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-144.00 M |
3.00 M |
225.00 M |
-78.00 M |
-42.00 M |
| Incline (Decline) in Receivables |
-78.00 M |
-132.00 M |
77.00 M |
-224.00 M |
-257.00 M |
| Incline (Decline) in Inventories |
-68.00 M |
-13.00 M |
-32.00 M |
-27.00 M |
-59.00 M |
| Incline (Decline) in Accounts Payable |
-77.00 M |
149.00 M |
131.00 M |
155.00 M |
218.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
79.00 M |
-1.00 M |
49.00 M |
18.00 M |
56.00 M |
| Net Cash Flow/Operating Activities |
163.00 M |
36.00 M |
440.00 M |
-32.00 M |
219.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
57.00 M |
2.00 M |
6.00 M |
31.00 M |
3.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
17.00 M |
0.00 |
0.00 |
| Decrease in Investments |
5.00 M |
5.00 M |
18.00 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
9.00 M |
14.00 M |
65.00 M |
49.00 M |
85.00 M |
| Other Uses - Investing |
-55.00 M |
-199.00 M |
-218.00 M |
-151.00 M |
68.00 M |
| Other Sources - Investing |
55.00 M |
199.00 M |
218.00 M |
151.00 M |
0.00 |
| Net Cash Flow - Investing |
160.00 M |
-96.00 M |
-110.00 M |
-25.00 M |
120.00 M |
| Proceeds from Stock Options |
0.00 |
28.00 M |
1.00 M |
6.00 M |
6.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-10.00 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
137.00 M |
203.00 M |
470.00 M |
86.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
5.00 M |
289.00 M |
734.00 M |
26.00 M |
55.00 M |
| Cash Dividends Paid Total |
29.00 M |
29.00 M |
28.00 M |
28.00 M |
28.00 M |
| Common Dividends (Cash) |
29.00 M |
29.00 M |
28.00 M |
28.00 M |
28.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
112.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-6.00 M |
-1.00 M |
-100.00 M |
102.00 M |
0.00 |
| Net Cash Flow - Financing |
97.00 M |
-98.00 M |
-391.00 M |
54.00 M |
-77.00 M |
| Effect of Exchange rate on Cash |
-12.00 M |
25.00 M |
4.00 M |
8.00 M |
7.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |