| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
201.10 M |
107.20 M |
83.30 M |
52.80 M |
29.30 M |
| Depreciation & Depletion |
201.10 M |
107.20 M |
83.30 M |
52.80 M |
29.30 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
96.20 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
96.20 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
124.50 M |
-27.20 M |
-39.20 M |
-14.20 M |
-187.80 M |
| Funds from Operations |
752.90 M |
316.70 M |
319.10 M |
306.60 M |
75.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
100.30 M |
-27.80 M |
109.40 M |
208.00 M |
-216.40 M |
| Incline (Decline) in Receivables |
-55.40 M |
18.00 M |
34.00 M |
27.70 M |
-50.70 M |
| Incline (Decline) in Inventories |
-44.60 M |
3.20 M |
-3.40 M |
-12.00 M |
-15.20 M |
| Incline (Decline) in Accounts Payable |
142.30 M |
-14.80 M |
56.40 M |
63.50 M |
20.40 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
58.00 M |
-34.20 M |
19.00 M |
116.80 M |
-186.10 M |
| Net Cash Flow/Operating Activities |
853.20 M |
288.90 M |
428.50 M |
514.60 M |
-141.40 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
589.50 M |
343.80 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
93.10 M |
265.90 M |
0.00 |
409.00 M |
6.30 M |
| Decrease in Investments |
17.80 M |
40.60 M |
0.00 |
0.00 |
173.90 M |
| Disposal of Fixed Assets |
41.20 M |
23.20 M |
5.50 M |
0.00 |
4.40 M |
| Other Uses - Investing |
-10.50 M |
0.00 |
-300,000.00 |
7.60 M |
-17.00 M |
| Other Sources - Investing |
10.50 M |
0.00 |
300,000.00 |
4.40 M |
17.00 M |
| Net Cash Flow - Investing |
795.60 M |
745.40 M |
127.10 M |
522.90 M |
-134.60 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
700,000.00 |
5.70 M |
17.90 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-1.00 M |
0.00 |
165.90 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
2.20 M |
121.50 M |
0.00 |
6.50 M |
| Long Term Borrowings |
865.00 M |
1.20 B |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
175.00 M |
0.00 |
| Reduction in Long Term Debt |
788.40 M |
921.50 M |
3.90 M |
175.00 M |
25.00 M |
| Cash Dividends Paid Total |
37.20 M |
26.40 M |
25.80 M |
18.70 M |
6.10 M |
| Common Dividends (Cash) |
36.10 M |
20.90 M |
20.20 M |
13.10 M |
2.20 M |
| Preferred Dividends (Cash) |
1.10 M |
5.50 M |
5.60 M |
5.60 M |
3.90 M |
| Other Sources - Financing |
3.50 M |
6.20 M |
3.10 M |
2.10 M |
9.70 M |
| Other Uses - Financing |
-7.00 M |
5.20 M |
3.10 M |
-600,000.00 |
9.70 M |
| Net Cash Flow - Financing |
32.40 M |
250.10 M |
-148.40 M |
-13.60 M |
155.90 M |
| Effect of Exchange rate on Cash |
-68.10 M |
11.80 M |
5.90 M |
-2.20 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |