| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
138.60 M |
1.53 M |
1.64 M |
— |
— |
| Depreciation & Depletion |
200,000.00 |
204,000.00 |
172,000.00 |
— |
— |
| Amortization of Intangible Assets |
138.40 M |
1.33 M |
1.47 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
13.53 M |
24.20 M |
25.01 M |
— |
— |
| Deferred Income Taxes |
13.53 M |
24.20 M |
25.01 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
43.63 M |
144.10 M |
119.88 M |
— |
— |
| Funds from Operations |
122.22 M |
121.68 M |
112.36 M |
— |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-177.34 M |
-210.46 M |
-211.88 M |
— |
— |
| Incline (Decline) in Receivables |
-71.99 M |
-50.05 M |
8.42 M |
— |
— |
| Incline (Decline) in Inventories |
-174.25 M |
-155.96 M |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
3.43 M |
-3.85 M |
16.70 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
62.67 M |
28.08 M |
-56.66 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-171.45 M |
-10.39 M |
-24.38 M |
— |
— |
| Net Cash Flow/Operating Activities |
-55.12 M |
-88.78 M |
-99.52 M |
— |
— |
| Additions to Other Assets |
0.00 |
— |
— |
— |
— |
| Net Assets from Acquisitions |
0.00 |
579.64 M |
— |
— |
— |
| Incline (Decline) in Inventories |
0.00 |
— |
— |
— |
— |
| Decrease in Investments |
0.00 |
— |
— |
— |
— |
| Disposal of Fixed Assets |
0.00 |
— |
— |
— |
— |
| Other Uses - Investing |
0.00 |
— |
— |
— |
— |
| Other Sources - Investing |
0.00 |
— |
— |
— |
— |
| Net Cash Flow - Investing |
172,000.00 |
132,000.00 |
579.86 M |
— |
— |
| Proceeds from Stock Options |
0.00 |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
173.98 M |
20,000.00 |
138.08 M |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
— |
— |
— |
— |
| Long Term Borrowings |
241.05 M |
744.38 M |
621.00 M |
— |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
— |
— |
— |
— |
| Reduction in Long Term Debt |
329.61 M |
657.83 M |
75.69 M |
— |
— |
| Cash Dividends Paid Total |
35.70 M |
— |
— |
— |
— |
| Common Dividends (Cash) |
35.70 M |
— |
— |
— |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Sources - Financing |
29.14 M |
— |
— |
— |
— |
| Other Uses - Financing |
26.54 M |
-254,000.00 |
— |
— |
— |
| Net Cash Flow - Financing |
76.26 M |
86.57 M |
683.13 M |
— |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |