| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
100.40 M |
109.80 M |
128.00 M |
135.10 M |
145.10 M |
| Depreciation & Depletion |
100.40 M |
109.80 M |
128.00 M |
135.10 M |
145.10 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
427.70 M |
158.00 M |
-13.10 M |
-800,000.00 |
-26.50 M |
| Funds from Operations |
-206.00 M |
74.00 M |
211.30 M |
496.20 M |
679.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
63.50 M |
-83.60 M |
-27.50 M |
17.80 M |
-78.30 M |
| Incline (Decline) in Receivables |
100.60 M |
-80.60 M |
-20.60 M |
45.80 M |
-47.00 M |
| Incline (Decline) in Inventories |
29.90 M |
32.60 M |
-10.30 M |
-14.40 M |
-26.00 M |
| Incline (Decline) in Accounts Payable |
-67.30 M |
-37.60 M |
800,000.00 |
-17.20 M |
-300,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
300,000.00 |
2.00 M |
2.60 M |
3.60 M |
-5.00 M |
| Net Cash Flow/Operating Activities |
-142.50 M |
-9.60 M |
183.80 M |
514.00 M |
601.50 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
56.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
221.50 M |
2.02 B |
5.00 B |
3.90 B |
2.63 B |
| Decrease in Investments |
421.60 M |
2.47 B |
4.90 B |
3.72 B |
1.96 B |
| Disposal of Fixed Assets |
7.90 M |
19.50 M |
4.10 M |
53.40 M |
40.40 M |
| Other Uses - Investing |
-58.90 M |
16.30 M |
-84.50 M |
-11.80 M |
-48.60 M |
| Other Sources - Investing |
74.40 M |
2.70 M |
87.50 M |
11.80 M |
48.60 M |
| Net Cash Flow - Investing |
-111.00 M |
-122.90 M |
247.50 M |
281.50 M |
728.40 M |
| Proceeds from Stock Options |
0.00 |
2.70 M |
5.60 M |
11.70 M |
41.20 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
23.60 M |
41.10 M |
150.60 M |
2.00 M |
| Long Term Borrowings |
0.00 |
64.00 M |
3.00 M |
202.20 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
-24.70 M |
— |
— |
— |
— |
| Reduction in Long Term Debt |
174.80 M |
400,000.00 |
186.40 M |
178.10 M |
266.00 M |
| Cash Dividends Paid Total |
31.00 M |
62.40 M |
63.20 M |
52.00 M |
32.60 M |
| Common Dividends (Cash) |
31.00 M |
62.40 M |
63.20 M |
52.00 M |
32.60 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
100,000.00 |
3.60 M |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
100,000.00 |
3.60 M |
-800,000.00 |
-1.60 M |
| Net Cash Flow - Financing |
-230.50 M |
-19.60 M |
-278.50 M |
-167.60 M |
-261.00 M |
| Effect of Exchange rate on Cash |
7.60 M |
400,000.00 |
300,000.00 |
-2.00 M |
6.70 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |