| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
83.80 M |
77.50 M |
148.20 M |
162.60 M |
176.96 M |
| Depreciation & Depletion |
78.60 M |
73.20 M |
141.70 M |
154.10 M |
187.28 M |
| Amortization of Intangible Assets |
5.20 M |
4.30 M |
6.50 M |
8.50 M |
12.21 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
2.27 M |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
2.27 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-56.20 M |
125.70 M |
631.00 M |
463.50 M |
338.07 M |
| Funds from Operations |
283.70 M |
410.00 M |
213.40 M |
264.30 M |
364.45 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-56.50 M |
-179.30 M |
-333.80 M |
-267.20 M |
35.60 M |
| Incline (Decline) in Receivables |
-48.10 M |
121.40 M |
-73.60 M |
-51.90 M |
-50.31 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-4.30 M |
-17.80 M |
-15.90 M |
-28.40 M |
28.28 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
3.80 M |
-44.00 M |
6.80 M |
1.40 M |
16.21 M |
| Incline (Decline) in Other Assets or Liabilties |
-7.90 M |
-238.90 M |
-251.10 M |
-188.30 M |
41.42 M |
| Net Cash Flow/Operating Activities |
227.20 M |
230.70 M |
-120.40 M |
-2.90 M |
413.92 M |
| Additions to Other Assets |
18.20 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
14.60 M |
0.00 |
0.00 |
0.00 |
744,000.00 |
| Incline (Decline) in Inventories |
4.80 M |
0.00 |
104.20 M |
82.10 M |
4.96 M |
| Decrease in Investments |
12.40 M |
1.17 B |
54.80 M |
66.00 M |
7.65 M |
| Disposal of Fixed Assets |
53.90 M |
0.00 |
11.20 M |
10.40 M |
22.16 M |
| Other Uses - Investing |
12.70 M |
-54.10 M |
-196.70 M |
3.10 M |
47.59 M |
| Other Sources - Investing |
8.10 M |
80.40 M |
207.10 M |
100,000.00 |
16.67 M |
| Net Cash Flow - Investing |
40.00 M |
-1.18 B |
-59.30 M |
101.80 M |
205.84 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
27.64 M |
| Other Proceeds from Sale/Issues of Stock |
150.20 M |
0.00 |
307.60 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
159,000.00 |
| Long Term Borrowings |
128.00 M |
12.60 M |
4.05 B |
200.10 M |
316.51 M |
| Incline or Decline in Short Term Borrowings |
-11.40 M |
-95.00 M |
153.50 M |
7.70 M |
-9.09 M |
| Reduction in Long Term Debt |
382.20 M |
1.25 B |
4.47 B |
279.70 M |
389.94 M |
| Cash Dividends Paid Total |
26.00 M |
26.00 M |
15.70 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
26.00 M |
26.00 M |
15.70 M |
0.00 |
0.00 |
| Other Sources - Financing |
500,000.00 |
9.30 M |
0.00 |
13.80 M |
0.00 |
| Other Uses - Financing |
-34.60 M |
-76.40 M |
-97.40 M |
-100.10 M |
-193.62 M |
| Net Cash Flow - Financing |
-176.00 M |
-1.44 B |
-75.30 M |
-172.00 M |
-224.73 M |
| Effect of Exchange rate on Cash |
800,000.00 |
100,000.00 |
100,000.00 |
-1.20 M |
1.25 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |