| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
69.60 M |
48.00 M |
72.10 M |
72.50 M |
73.00 M |
| Depreciation & Depletion |
68.10 M |
47.30 M |
71.60 M |
71.70 M |
72.00 M |
| Amortization of Intangible Assets |
1.50 M |
700,000.00 |
500,000.00 |
800,000.00 |
1.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-14.20 M |
89.60 M |
-97.90 M |
-30.10 M |
-182.00 M |
| Funds from Operations |
224.10 M |
114.20 M |
94.50 M |
236.20 M |
-70.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-108.50 M |
90.30 M |
-29.80 M |
42.70 M |
-67.00 M |
| Incline (Decline) in Receivables |
-9.50 M |
-7.70 M |
-43.60 M |
-52.10 M |
-59.00 M |
| Incline (Decline) in Inventories |
-25.00 M |
1.40 M |
25.20 M |
-6.10 M |
-17.00 M |
| Incline (Decline) in Accounts Payable |
-43.20 M |
53.20 M |
58.70 M |
73.40 M |
9.00 M |
| Incline (Decline) in Income Taxes Payable |
-1.90 M |
-1.40 M |
-18.40 M |
23.10 M |
-1.00 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-28.90 M |
44.80 M |
-51.70 M |
4.40 M |
1.00 M |
| Net Cash Flow/Operating Activities |
115.60 M |
204.50 M |
64.70 M |
278.90 M |
-137.00 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 |
3.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
76.60 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
50.00 M |
0.00 |
0.00 |
9.00 M |
| Disposal of Fixed Assets |
0.00 |
15.30 M |
1.40 M |
14.20 M |
20.00 M |
| Other Uses - Investing |
-24.30 M |
-100.90 M |
-43.90 M |
-28.70 M |
-2.00 M |
| Other Sources - Investing |
27.60 M |
534.30 M |
44.30 M |
31.00 M |
2.00 M |
| Net Cash Flow - Investing |
156.00 M |
-90.10 M |
112.20 M |
38.10 M |
27.00 M |
| Proceeds from Stock Options |
31.90 M |
5.30 M |
4.40 M |
9.80 M |
15.00 M |
| Other Proceeds from Sale/Issues of Stock |
15.40 M |
10.10 M |
-2.40 M |
12.40 M |
190.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
180.00 M |
0.00 |
2.90 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
11.30 M |
325.70 M |
1.10 M |
52.00 M |
27.00 M |
| Cash Dividends Paid Total |
60.60 M |
59.20 M |
58.10 M |
57.10 M |
56.00 M |
| Common Dividends (Cash) |
60.60 M |
59.20 M |
58.10 M |
57.10 M |
56.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
5.50 M |
1.10 M |
800,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
5.50 M |
1.10 M |
800,000.00 |
-400,000.00 |
-1.00 M |
| Net Cash Flow - Financing |
-19.10 M |
-188.40 M |
-56.40 M |
-84.40 M |
121.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |