| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
152.20 M |
185.70 M |
210.60 M |
230.90 M |
249.70 M |
| Depreciation & Depletion |
150.00 M |
182.60 M |
208.90 M |
229.20 M |
995.40 M |
| Amortization of Intangible Assets |
2.20 M |
3.10 M |
1.70 M |
1.70 M |
2.30 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
69.20 M |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
69.20 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
520.40 M |
-33.10 M |
61.70 M |
412.10 M |
1.52 B |
| Funds from Operations |
304.40 M |
74.80 M |
318.80 M |
90.20 M |
372.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-253.40 M |
-131.00 M |
10.60 M |
-160.70 M |
44.50 M |
| Incline (Decline) in Receivables |
-10.20 M |
21.60 M |
-7.00 M |
37.40 M |
9.40 M |
| Incline (Decline) in Inventories |
-122.60 M |
-50.70 M |
-24.00 M |
190.90 M |
-84.20 M |
| Incline (Decline) in Accounts Payable |
-29.40 M |
-32.60 M |
134.40 M |
-341.30 M |
125.40 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-114.70 M |
-72.50 M |
-92.90 M |
-21.90 M |
91.40 M |
| Incline (Decline) in Other Assets or Liabilties |
23.50 M |
3.20 M |
100,000.00 |
-25.80 M |
-97.50 M |
| Net Cash Flow/Operating Activities |
51.00 M |
-56.20 M |
329.40 M |
-70.50 M |
1.22 B |
| Additions to Other Assets |
0.00 |
7.40 M |
0.00 |
0.00 |
798.40 M |
| Net Assets from Acquisitions |
2.40 M |
12.00 M |
1.60 M |
2.50 M |
26.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
500,000.00 |
1.90 M |
22.70 M |
0.00 |
0.00 |
| Other Uses - Investing |
-3.50 M |
-168.60 M |
-16.40 M |
-27.70 M |
-1.20 M |
| Other Sources - Investing |
4.60 M |
168.70 M |
16.40 M |
27.70 M |
1.20 M |
| Net Cash Flow - Investing |
116.50 M |
-76.70 M |
41.00 M |
114.20 M |
1.11 B |
| Proceeds from Stock Options |
0.00 |
800,000.00 |
2.80 M |
18.10 M |
39.30 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-4.00 M |
0.00 |
135.90 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
235.00 M |
115.00 M |
255.00 M |
1.12 B |
140.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
174.30 M |
340.70 M |
171.90 M |
245.60 M |
214.80 M |
| Cash Dividends Paid Total |
11.30 M |
11.30 M |
11.30 M |
7.80 M |
920.10 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
7.80 M |
920.10 M |
| Preferred Dividends (Cash) |
11.30 M |
11.30 M |
11.30 M |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
12.00 M |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
-6.70 M |
| Net Cash Flow - Financing |
49.40 M |
-241.00 M |
-183.20 M |
138.30 M |
-18.80 M |
| Effect of Exchange rate on Cash |
-13.60 M |
10.20 M |
13.50 M |
-7.70 M |
12.60 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |