| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
398.00 M |
412.90 M |
465.70 M |
500.80 M |
536.80 M |
| Depreciation & Depletion |
359.00 M |
353.20 M |
402.80 M |
464.50 M |
491.20 M |
| Amortization of Intangible Assets |
39.00 M |
59.70 M |
62.90 M |
36.30 M |
45.60 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-219.00 M |
77.10 M |
189.90 M |
432.40 M |
210.20 M |
| Funds from Operations |
1.11 B |
332.30 M |
803.00 M |
966.30 M |
454.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-340.00 M |
-383.80 M |
90.10 M |
2.30 M |
-274.00 M |
| Incline (Decline) in Receivables |
263.00 M |
56.40 M |
228.10 M |
61.30 M |
-258.10 M |
| Incline (Decline) in Inventories |
-119.00 M |
-73.90 M |
-58.80 M |
-96.90 M |
-158.90 M |
| Incline (Decline) in Accounts Payable |
-186.00 M |
-148.20 M |
21.50 M |
68.60 M |
28.10 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-64.00 M |
-86.90 M |
22.00 M |
-19.50 M |
88.30 M |
| Incline (Decline) in Other Assets or Liabilties |
-234.00 M |
-131.20 M |
-122.70 M |
-11.20 M |
26.60 M |
| Net Cash Flow/Operating Activities |
767.00 M |
-51.50 M |
893.10 M |
968.60 M |
180.80 M |
| Additions to Other Assets |
0.00 |
2.30 M |
— |
— |
— |
| Net Assets from Acquisitions |
28.00 M |
0.00 |
176.90 M |
124.80 M |
0.00 |
| Incline (Decline) in Inventories |
44.00 M |
12.80 M |
11.90 M |
31.90 M |
19.30 M |
| Decrease in Investments |
4.00 M |
14.40 M |
14.40 M |
0.00 |
6.00 M |
| Disposal of Fixed Assets |
863.10 M |
894.50 M |
23.70 M |
5.20 M |
300,000.00 |
| Other Uses - Investing |
3.00 M |
-900,000.00 |
-3.70 M |
-8.00 M |
-4.70 M |
| Other Sources - Investing |
10.00 M |
900,000.00 |
3.70 M |
8.90 M |
4.70 M |
| Net Cash Flow - Investing |
489.00 M |
-200.50 M |
-173.90 M |
463.70 M |
230.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-5.00 M |
-4.60 M |
-12.80 M |
1.47 B |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
4.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
403.00 M |
280.80 M |
872.40 M |
2.24 B |
2.98 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
-20.80 M |
4.60 M |
-118.70 M |
-10.60 M |
| Reduction in Long Term Debt |
66.00 M |
422.20 M |
1.79 B |
4.04 B |
2.84 B |
| Cash Dividends Paid Total |
97.00 M |
102.80 M |
14.40 M |
10.80 M |
0.00 |
| Common Dividends (Cash) |
93.00 M |
88.40 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
4.00 M |
14.40 M |
14.40 M |
10.80 M |
0.00 |
| Other Sources - Financing |
0.00 |
900,000.00 |
10.20 M |
7.50 M |
5.40 M |
| Other Uses - Financing |
-1.00 M |
-300,000.00 |
-20.20 M |
-138.50 M |
-47.10 M |
| Net Cash Flow - Financing |
230.00 M |
-269.90 M |
-961.20 M |
-603.00 M |
83.50 M |
| Effect of Exchange rate on Cash |
-5.00 M |
11.70 M |
14.60 M |
-2.30 M |
11.10 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |