| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
204.90 M |
192.30 M |
200.90 M |
158.50 M |
134.90 M |
| Depreciation & Depletion |
203.20 M |
191.00 M |
199.50 M |
157.10 M |
133.80 M |
| Amortization of Intangible Assets |
1.70 M |
1.30 M |
1.40 M |
1.40 M |
1.10 M |
| Deferred Income Taxes and Investment Tax credity |
125.30 M |
124.30 M |
— |
— |
— |
| Deferred Income Taxes |
125.30 M |
124.30 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
35.00 M |
19.90 M |
45.80 M |
54.60 M |
11.10 M |
| Funds from Operations |
449.10 M |
482.00 M |
563.20 M |
547.10 M |
708.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
33.00 M |
82.20 M |
107.70 M |
29.30 M |
67.40 M |
| Incline (Decline) in Receivables |
150.50 M |
5.50 M |
66.60 M |
93.50 M |
-129.00 M |
| Incline (Decline) in Inventories |
26.10 M |
-6.60 M |
-48.60 M |
55.70 M |
-27.90 M |
| Incline (Decline) in Accounts Payable |
-80.10 M |
36.60 M |
27.50 M |
-97.80 M |
204.90 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-39.70 M |
-7.40 M |
62.00 M |
-134.70 M |
79.10 M |
| Incline (Decline) in Other Assets or Liabilties |
-23.80 M |
54.10 M |
200,000.00 |
112.60 M |
-59.70 M |
| Net Cash Flow/Operating Activities |
482.10 M |
564.20 M |
670.90 M |
576.40 M |
775.40 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 |
744.40 M |
968.20 M |
1.41 B |
1.60 B |
2.93 B |
| Decrease in Investments |
533.80 M |
855.30 M |
1.72 B |
1.82 B |
2.44 B |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-700,000.00 |
-8.20 M |
1.90 M |
14.20 M |
-100,000.00 |
| Other Sources - Investing |
4.60 M |
8.20 M |
0.00 |
0.00 |
100,000.00 |
| Net Cash Flow - Investing |
427.60 M |
287.40 M |
-112.70 M |
-4.90 M |
688.10 M |
| Proceeds from Stock Options |
6.30 M |
15.60 M |
52.80 M |
37.00 M |
71.50 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
100,000.00 |
500,000.00 |
500,000.00 |
1.50 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
554.50 M |
165.00 M |
871.00 M |
1.07 B |
281.20 M |
| Long Term Borrowings |
644.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-144.30 M |
0.00 |
0.00 |
-1.50 M |
300,000.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
1.10 M |
3.90 M |
12.50 M |
0.00 |
0.00 |
| Other Uses - Financing |
-100,000.00 |
2.30 M |
9.00 M |
-3.00 M |
-1.50 M |
| Net Cash Flow - Financing |
-48.10 M |
-147.00 M |
-808.70 M |
-1.04 B |
-209.40 M |
| Effect of Exchange rate on Cash |
-4.20 M |
2.60 M |
1.40 M |
-2.30 M |
3.70 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |