| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
85.30 M |
80.90 M |
83.80 M |
89.00 M |
70.90 M |
| Depreciation & Depletion |
82.00 M |
78.60 M |
81.60 M |
81.50 M |
68.50 M |
| Amortization of Intangible Assets |
3.30 M |
2.30 M |
2.20 M |
7.50 M |
2.40 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
26.60 M |
4.40 M |
102.40 M |
-10.70 M |
-14.00 M |
| Funds from Operations |
268.80 M |
270.00 M |
35.00 M |
181.20 M |
203.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-53.20 M |
-117.50 M |
-9.70 M |
-71.20 M |
-46.90 M |
| Incline (Decline) in Receivables |
100,000.00 |
-78.90 M |
21.60 M |
-17.50 M |
-28.30 M |
| Incline (Decline) in Inventories |
-38.80 M |
-1.90 M |
-19.50 M |
-45.10 M |
-14.10 M |
| Incline (Decline) in Accounts Payable |
8.00 M |
-3.80 M |
-5.80 M |
-7.40 M |
-4.50 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-22.50 M |
-32.90 M |
-6.00 M |
-1.20 M |
0.00 |
| Net Cash Flow/Operating Activities |
215.60 M |
152.50 M |
25.30 M |
110.00 M |
157.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
414.50 M |
0.00 |
0.00 |
2.00 M |
320.10 M |
| Incline (Decline) in Inventories |
0.00 |
2.00 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
16.50 M |
32.20 M |
17.80 M |
3.70 M |
2.40 M |
| Other Uses - Investing |
0.00 |
-400,000.00 |
0.00 |
-1.30 M |
300,000.00 |
| Other Sources - Investing |
0.00 |
400,000.00 |
0.00 |
1.30 M |
100,000.00 |
| Net Cash Flow - Investing |
499.50 M |
50.80 M |
84.30 M |
78.10 M |
412.00 M |
| Proceeds from Stock Options |
22.10 M |
13.30 M |
300,000.00 |
3.60 M |
4.40 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
117.50 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
5.80 M |
0.00 |
0.00 |
| Long Term Borrowings |
985.60 M |
527.20 M |
701.70 M |
724.00 M |
545.10 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
713.80 M |
769.50 M |
593.40 M |
732.30 M |
262.80 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
28.90 M |
46.30 M |
46.00 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
28.90 M |
46.30 M |
46.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
293.90 M |
-111.50 M |
73.90 M |
-51.00 M |
240.70 M |
| Effect of Exchange rate on Cash |
-12.60 M |
200,000.00 |
400,000.00 |
1.50 M |
5.40 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |