| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
118.70 M |
113.40 M |
113.50 M |
114.00 M |
108.80 M |
| Depreciation & Depletion |
109.00 M |
104.40 M |
104.20 M |
104.90 M |
101.80 M |
| Amortization of Intangible Assets |
9.70 M |
9.00 M |
9.30 M |
9.10 M |
7.00 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 |
-270.30 M |
-55.20 M |
-2.30 M |
81.10 M |
579.20 M |
| Funds from Operations |
-25.80 M |
138.50 M |
129.50 M |
335.70 M |
285.70 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
27.40 M |
-50.30 M |
23.20 M |
-281.50 M |
27.30 M |
| Incline (Decline) in Receivables |
— |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
23.20 M |
27.30 M |
-22.50 M |
23.10 M |
— |
| Net Cash Flow/Operating Activities |
1.60 M |
88.20 M |
152.70 M |
54.20 M |
313.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
5.50 M |
19.60 M |
5.50 M |
66.30 M |
| Incline (Decline) in Inventories |
4.00 M |
132.20 M |
500,000.00 |
1.70 M |
14.00 M |
| Decrease in Investments |
92.50 M |
31.10 M |
9.60 M |
1.80 M |
15.80 M |
| Disposal of Fixed Assets |
21.80 M |
4.50 M |
3.90 M |
5.00 M |
— |
| Other Uses - Investing |
-12.60 M |
-14.80 M |
-300,000.00 |
-17.00 M |
-1.80 M |
| Other Sources - Investing |
12.70 M |
14.80 M |
300,000.00 |
17.00 M |
1.80 M |
| Net Cash Flow - Investing |
31.10 M |
206.90 M |
129.40 M |
64.80 M |
125.60 M |
| Proceeds from Stock Options |
9.60 M |
40.10 M |
24.10 M |
3.10 M |
4.20 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
6.70 M |
8.30 M |
300,000.00 |
-10.40 M |
1.20 M |
| Reduction in Long Term Debt |
0.00 |
100,000.00 |
100,000.00 |
600,000.00 |
4.00 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
-2.30 M |
-2.60 M |
-2.40 M |
-2.20 M |
-2.10 M |
| Net Cash Flow - Financing |
14.00 M |
45.70 M |
21.90 M |
-10.10 M |
-700,000.00 |
| Effect of Exchange rate on Cash |
-4.90 M |
17.20 M |
16.40 M |
-15.00 M |
14.50 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |