| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
222.00 M |
205.00 M |
184.00 M |
177.00 M |
177.00 M |
| Depreciation & Depletion |
198.00 M |
184.00 M |
167.00 M |
161.00 M |
177.00 M |
| Amortization of Intangible Assets |
24.00 M |
21.00 M |
17.00 M |
16.00 M |
1.00 M |
| Deferred Income Taxes and Investment Tax credity |
61.00 M |
71.00 M |
75.00 M |
81.00 M |
86.00 M |
| Deferred Income Taxes |
61.00 M |
71.00 M |
75.00 M |
81.00 M |
86.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
134.00 M |
17.00 M |
8.00 M |
3.00 M |
0.00 |
| Funds from Operations |
145.00 M |
242.00 M |
200.00 M |
238.00 M |
131.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
15.00 M |
-77.00 M |
-1.00 M |
-104.00 M |
69.00 M |
| Incline (Decline) in Receivables |
126.00 M |
-117.00 M |
-29.00 M |
-94.00 M |
-4.00 M |
| Incline (Decline) in Inventories |
19.00 M |
-66.00 M |
-56.00 M |
7.00 M |
-19.00 M |
| Incline (Decline) in Accounts Payable |
-181.00 M |
123.00 M |
94.00 M |
1.00 M |
53.00 M |
| Incline (Decline) in Income Taxes Payable |
4.00 M |
-25.00 M |
15.00 M |
13.00 M |
2.00 M |
| Incline (Decline) in Other Accruals |
0.00 |
-10.00 M |
2.00 M |
4.00 M |
-7.00 M |
| Incline (Decline) in Other Assets or Liabilties |
47.00 M |
18.00 M |
-27.00 M |
-35.00 M |
44.00 M |
| Net Cash Flow/Operating Activities |
160.00 M |
165.00 M |
199.00 M |
134.00 M |
200.00 M |
| Additions to Other Assets |
15.00 M |
19.00 M |
13.00 M |
14.00 M |
0.00 |
| Net Assets from Acquisitions |
16.00 M |
0.00 |
0.00 |
14.00 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
1.00 M |
| Decrease in Investments |
0.00 |
0.00 |
1.00 M |
1.00 M |
0.00 |
| Disposal of Fixed Assets |
3.00 M |
10.00 M |
17.00 M |
4.00 M |
15.00 M |
| Other Uses - Investing |
0.00 |
16.00 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
261.00 M |
202.00 M |
172.00 M |
167.00 M |
116.00 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
2.00 M |
8.00 M |
17.00 M |
7.00 M |
10.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.00 M |
389.00 M |
0.00 |
1.00 M |
500.00 M |
| Incline or Decline in Short Term Borrowings |
76.00 M |
183.00 M |
3.00 M |
1.00 M |
-1.00 M |
| Reduction in Long Term Debt |
6.00 M |
591.00 M |
4.00 M |
45.00 M |
508.00 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-15.00 M |
-6.00 M |
0.00 |
0.00 |
-13.00 M |
| Net Cash Flow - Financing |
58.00 M |
-17.00 M |
16.00 M |
-36.00 M |
-12.00 M |
| Effect of Exchange rate on Cash |
-19.00 M |
40.00 M |
18.00 M |
-4.00 M |
-3.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |