| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
305.78 M |
320.36 M |
333.09 M |
248.58 M |
216.71 M |
| Depreciation & Depletion |
305.78 M |
320.36 M |
333.09 M |
248.58 M |
194.00 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.73 B |
-129.64 M |
516.00 M |
3.87 M |
-520,000.00 |
| Funds from Operations |
528.22 M |
365.56 M |
456.33 M |
465.67 M |
406.25 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.75 M |
99.60 M |
-57.29 M |
-4.46 M |
-31.53 M |
| Incline (Decline) in Receivables |
110.69 M |
47.55 M |
-30.14 M |
-24.60 M |
-36.33 M |
| Incline (Decline) in Inventories |
-33.53 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
24.95 M |
-900,000.00 |
1.30 M |
2.10 M |
900,000.00 |
| Incline (Decline) in Income Taxes Payable |
-87.11 M |
57.51 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
5.40 M |
4.09 M |
6.50 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-20.75 M |
-4.56 M |
-28.45 M |
18.05 M |
-600,000.00 |
| Net Cash Flow/Operating Activities |
522.48 M |
465.16 M |
399.04 M |
461.21 M |
369.50 M |
| Additions to Other Assets |
1.76 M |
85,000.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
922.71 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
13.34 M |
572.55 M |
0.00 |
1.55 M |
11.95 M |
| Other Uses - Investing |
0.00 |
0.00 |
38,000.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.36 B |
-344.81 M |
660.46 M |
499.93 M |
474.99 M |
| Proceeds from Stock Options |
3.08 M |
9.86 M |
13.36 M |
7.76 M |
1.44 M |
| Other Proceeds from Sale/Issues of Stock |
15.88 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
6.72 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
425.00 M |
0.00 |
310.00 M |
126.00 M |
328.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
397.00 M |
76.00 M |
45.00 M |
216.00 M |
161.00 M |
| 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 |
3.04 M |
1.07 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-5.72 M |
216,000.00 |
-3.28 M |
-188,000.00 |
-7.11 M |
| Net Cash Flow - Financing |
428.44 M |
-393.71 M |
240.58 M |
94.17 M |
112.65 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |