| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
221.40 M |
195.10 M |
124.10 M |
156.90 M |
151.70 M |
| Depreciation & Depletion |
221.40 M |
195.10 M |
106.10 M |
142.30 M |
107.00 M |
| Amortization of Intangible Assets |
18.00 M |
14.60 M |
44.70 M |
42.40 M |
50.60 M |
| Deferred Income Taxes and Investment Tax credity |
5.30 M |
— |
— |
— |
— |
| Deferred Income Taxes |
5.30 M |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
288.50 M |
609.80 M |
-14.40 M |
-129.10 M |
-11.40 M |
| Funds from Operations |
697.50 M |
1.05 B |
281.00 M |
197.30 M |
281.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-947.50 M |
-124.10 M |
-208.10 M |
-119.90 M |
-38.00 M |
| Incline (Decline) in Receivables |
-446.90 M |
89.40 M |
-10.00 M |
-499.80 M |
-67.60 M |
| Incline (Decline) in Inventories |
-312.00 M |
-40.20 M |
-206.50 M |
-112.90 M |
-11.60 M |
| Incline (Decline) in Accounts Payable |
-53.20 M |
-96.50 M |
7.50 M |
487.30 M |
45.20 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-17.90 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-135.40 M |
-76.80 M |
900,000.00 |
5.50 M |
-4.00 M |
| Net Cash Flow/Operating Activities |
-250.00 M |
928.70 M |
72.90 M |
77.40 M |
243.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
300,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
18.60 M |
0.00 |
| Incline (Decline) in Inventories |
37.80 M |
80.90 M |
719.40 M |
82.60 M |
52.30 M |
| Decrease in Investments |
1.90 M |
0.00 |
95.10 M |
200,000.00 |
0.00 |
| Disposal of Fixed Assets |
31.10 M |
15.60 M |
4.50 M |
30.60 M |
26.90 M |
| Other Uses - Investing |
-91.10 M |
-4.50 M |
-87.80 M |
-299.70 M |
14.80 M |
| Other Sources - Investing |
108.50 M |
28.30 M |
119.40 M |
299.70 M |
3.10 M |
| Net Cash Flow - Investing |
448.40 M |
451.50 M |
969.10 M |
89.70 M |
330.50 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
725.40 M |
45.60 M |
164.60 M |
127.30 M |
26.30 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
711.90 M |
159.60 M |
447.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-463.70 M |
458.00 M |
-25.00 M |
251.20 M |
14.70 M |
| Reduction in Long Term Debt |
315.30 M |
26.50 M |
72.40 M |
3.40 M |
105.10 M |
| Cash Dividends Paid Total |
207.00 M |
180.10 M |
99.10 M |
88.50 M |
84.40 M |
| Common Dividends (Cash) |
203.90 M |
177.00 M |
96.00 M |
85.40 M |
81.30 M |
| Preferred Dividends (Cash) |
3.10 M |
3.10 M |
3.10 M |
3.10 M |
3.10 M |
| Other Sources - Financing |
0.00 |
5.90 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-3.70 M |
5.90 M |
-6.40 M |
-10.40 M |
-11.20 M |
| Net Cash Flow - Financing |
911.30 M |
-459.20 M |
891.70 M |
0.00 |
76.80 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |