| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
104.90 M |
106.20 M |
100.60 M |
92.00 M |
91.00 M |
| Depreciation & Depletion |
90.80 M |
93.20 M |
87.60 M |
84.90 M |
84.30 M |
| Amortization of Intangible Assets |
14.10 M |
13.00 M |
13.00 M |
7.10 M |
6.70 M |
| Deferred Income Taxes and Investment Tax credity |
7.90 M |
5.40 M |
— |
— |
— |
| Deferred Income Taxes |
7.90 M |
5.40 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
10.70 M |
-5.10 M |
18.90 M |
30.30 M |
52.00 M |
| Funds from Operations |
317.40 M |
278.50 M |
285.40 M |
247.30 M |
281.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-116.80 M |
8.40 M |
-55.30 M |
13.90 M |
-8.60 M |
| Incline (Decline) in Receivables |
89.50 M |
-26.70 M |
-4.00 M |
-25.00 M |
10.00 M |
| Incline (Decline) in Inventories |
-78.50 M |
-6.20 M |
-2.80 M |
-14.30 M |
1.50 M |
| Incline (Decline) in Accounts Payable |
-69.50 M |
7.40 M |
2.50 M |
60.10 M |
-38.40 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-58.30 M |
33.90 M |
-51.00 M |
-6.90 M |
18.30 M |
| Net Cash Flow/Operating Activities |
200.60 M |
286.90 M |
230.10 M |
261.20 M |
273.30 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
1.31 B |
0.00 |
0.00 |
| 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 |
365.80 M |
17.50 M |
17.50 M |
295.50 M |
8.60 M |
| Other Uses - Investing |
0.00 |
500,000.00 |
-43.30 M |
44.00 M |
7.30 M |
| Other Sources - Investing |
0.00 |
0.00 |
43.30 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-277.10 M |
79.70 M |
1.34 B |
-182.40 M |
71.80 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
2.10 M |
3.80 M |
15.30 M |
6.30 M |
9.10 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
50.00 M |
6.60 M |
126.50 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
745.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
2.00 M |
-21.50 M |
20.10 M |
700,000.00 |
200,000.00 |
| Reduction in Long Term Debt |
333.80 M |
89.40 M |
64.80 M |
1.50 M |
59.70 M |
| Cash Dividends Paid Total |
31.60 M |
32.20 M |
32.10 M |
8.00 M |
0.00 |
| Common Dividends (Cash) |
31.60 M |
32.20 M |
32.10 M |
8.00 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
100,000.00 |
800,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
-5.20 M |
-9.20 M |
0.00 |
-42.20 M |
| Net Cash Flow - Financing |
-361.30 M |
-194.50 M |
667.70 M |
-129.00 M |
-92.60 M |
| Effect of Exchange rate on Cash |
600,000.00 |
100,000.00 |
-600,000.00 |
700,000.00 |
300,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |