| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
170.10 M |
160.20 M |
155.00 M |
127.70 M |
53.50 M |
| Depreciation & Depletion |
170.10 M |
160.20 M |
155.00 M |
127.70 M |
53.50 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
220.10 M |
256.10 M |
235.70 M |
270.20 M |
83.60 M |
| Deferred Income Taxes |
220.10 M |
256.10 M |
235.70 M |
270.20 M |
83.60 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-7.60 M |
800,000.00 |
-4.40 M |
-78.40 M |
19.00 M |
| Funds from Operations |
410.20 M |
381.10 M |
300.50 M |
132.90 M |
132.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
45.50 M |
400,000.00 |
-33.00 M |
45.90 M |
9.90 M |
| Incline (Decline) in Receivables |
76.10 M |
90.90 M |
-18.60 M |
5.80 M |
-25.00 M |
| Incline (Decline) in Inventories |
-6.00 M |
-17.80 M |
400,000.00 |
-800,000.00 |
-11.40 M |
| Incline (Decline) in Accounts Payable |
11.10 M |
-99.30 M |
44.60 M |
10.50 M |
10.20 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
14.70 M |
29.70 M |
-12.70 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-35.70 M |
26.60 M |
-59.40 M |
15.70 M |
6.40 M |
| Net Cash Flow/Operating Activities |
455.70 M |
381.50 M |
267.50 M |
178.80 M |
142.70 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
30.40 M |
118.00 M |
1.10 M |
18.50 M |
55.00 M |
| Decrease in Investments |
14.40 M |
8.20 M |
8.50 M |
500,000.00 |
32.70 M |
| Disposal of Fixed Assets |
20.90 M |
16.60 M |
30.00 M |
6.30 M |
4.90 M |
| Other Uses - Investing |
-5.30 M |
-117.00 M |
-38.70 M |
10.10 M |
210.00 M |
| Other Sources - Investing |
18.50 M |
129.10 M |
76.50 M |
— |
— |
| Net Cash Flow - Investing |
580.70 M |
380.50 M |
166.00 M |
289.50 M |
376.80 M |
| Proceeds from Stock Options |
8.60 M |
700,000.00 |
8.60 M |
1.70 M |
7.40 M |
| Other Proceeds from Sale/Issues of Stock |
-16.90 M |
0.00 |
-15.90 M |
187.40 M |
-3.80 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
200.40 M |
0.00 |
0.00 |
— |
— |
| Long Term Borrowings |
580.10 M |
326.60 M |
616.30 M |
644.70 M |
250.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
262.80 M |
311.30 M |
658.50 M |
521.50 M |
107.60 M |
| Cash Dividends Paid Total |
15.20 M |
23.30 M |
4.30 M |
8.70 M |
8.70 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
15.20 M |
23.30 M |
4.30 M |
8.70 M |
8.70 M |
| Other Sources - Financing |
5.60 M |
2.40 M |
200,000.00 |
— |
— |
| Other Uses - Financing |
5.60 M |
-17.20 M |
200,000.00 |
-1.70 M |
— |
| Net Cash Flow - Financing |
299.40 M |
-24.50 M |
-53.60 M |
103.20 M |
137.30 M |
| Effect of Exchange rate on Cash |
0.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |