| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
87.30 M |
92.40 M |
101.40 M |
119.40 M |
127.60 M |
| Depreciation & Depletion |
79.10 M |
84.00 M |
92.00 M |
110.70 M |
119.10 M |
| Amortization of Intangible Assets |
8.20 M |
8.40 M |
9.40 M |
8.70 M |
8.50 M |
| Deferred Income Taxes and Investment Tax credity |
17.30 M |
19.30 M |
21.30 M |
22.90 M |
25.20 M |
| Deferred Income Taxes |
17.30 M |
19.30 M |
21.30 M |
22.90 M |
25.20 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
129.40 M |
20.40 M |
18.20 M |
15.90 M |
12.40 M |
| Funds from Operations |
200.20 M |
257.30 M |
257.40 M |
184.40 M |
140.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-96.50 M |
-7.60 M |
23.10 M |
-8.90 M |
-25.30 M |
| Incline (Decline) in Receivables |
70.20 M |
-20.20 M |
24.30 M |
-1.40 M |
-5.70 M |
| Incline (Decline) in Inventories |
3.60 M |
7.80 M |
5.40 M |
-17.00 M |
-15.80 M |
| Incline (Decline) in Accounts Payable |
-50.50 M |
-600,000.00 |
23.40 M |
16.90 M |
7.90 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-111.70 M |
3.50 M |
17.20 M |
17.30 M |
9.40 M |
| Incline (Decline) in Other Assets or Liabilties |
-8.10 M |
1.90 M |
-47.20 M |
-24.70 M |
-21.10 M |
| Net Cash Flow/Operating Activities |
103.70 M |
249.70 M |
280.50 M |
175.50 M |
114.70 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
13.80 M |
9.90 M |
8.60 M |
0.00 |
| Incline (Decline) in Inventories |
15.20 M |
42.20 M |
33.10 M |
459.20 M |
346.00 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
131.60 M |
407.80 M |
| Disposal of Fixed Assets |
22.40 M |
27.50 M |
18.90 M |
39.30 M |
19.80 M |
| Other Uses - Investing |
-14.70 M |
-16.80 M |
-30.40 M |
-37.30 M |
-55.10 M |
| Other Sources - Investing |
14.70 M |
21.10 M |
30.40 M |
37.30 M |
55.10 M |
| Net Cash Flow - Investing |
61.10 M |
91.30 M |
51.90 M |
-127.70 M |
25.70 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
500,000.00 |
11.50 M |
23.30 M |
12.20 M |
4.10 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
59.20 M |
165.30 M |
77.30 M |
3.40 M |
0.00 |
| Long Term Borrowings |
1.10 M |
500,000.00 |
257.40 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
1.30 M |
2.80 M |
-6.90 M |
-2.30 M |
-14.40 M |
| Reduction in Long Term Debt |
4.50 M |
1.90 M |
260.30 M |
58.90 M |
14.40 M |
| Cash Dividends Paid Total |
71.30 M |
333.70 M |
67.20 M |
49.20 M |
35.60 M |
| Common Dividends (Cash) |
71.30 M |
333.70 M |
67.20 M |
49.20 M |
35.60 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
400,000.00 |
1.70 M |
3.90 M |
0.00 |
0.00 |
| Other Uses - Financing |
400,000.00 |
1.70 M |
3.90 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-131.70 M |
-484.40 M |
-127.10 M |
-101.60 M |
-60.30 M |
| Effect of Exchange rate on Cash |
-7.20 M |
12.70 M |
1.90 M |
5.60 M |
5.70 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |