| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
173.30 M |
177.20 M |
173.60 M |
168.80 M |
185.10 M |
| Depreciation & Depletion |
158.90 M |
168.70 M |
167.40 M |
167.30 M |
178.30 M |
| Amortization of Intangible Assets |
14.40 M |
8.50 M |
6.20 M |
1.50 M |
6.80 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
177.80 M |
161.30 M |
178.70 M |
171.70 M |
492.70 M |
| Funds from Operations |
698.00 M |
483.70 M |
257.70 M |
113.20 M |
270.40 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
167.30 M |
-185.60 M |
-248.70 M |
-133.40 M |
194.40 M |
| Incline (Decline) in Receivables |
283.90 M |
43.50 M |
235.40 M |
39.60 M |
-108.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
6.80 M |
-221.50 M |
-370.00 M |
-152.40 M |
243.00 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-147.70 M |
0.00 |
-21.40 M |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
24.30 M |
-7.60 M |
-92.70 M |
-20.60 M |
59.40 M |
| Net Cash Flow/Operating Activities |
865.30 M |
298.10 M |
9.00 M |
-20.20 M |
455.50 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
106.00 M |
151.40 M |
30.70 M |
91.70 M |
175.40 M |
| Incline (Decline) in Inventories |
195.50 M |
745.80 M |
875.50 M |
423.90 M |
1.41 B |
| Decrease in Investments |
5.60 M |
702.70 M |
1.05 B |
760.90 M |
1.19 B |
| Disposal of Fixed Assets |
27.90 M |
69.60 M |
0.00 |
61.80 M |
40.40 M |
| Other Uses - Investing |
-2.10 M |
-4.70 M |
0.00 |
0.00 |
-10.00 M |
| Other Sources - Investing |
2.10 M |
4.70 M |
0.00 |
0.00 |
10.00 M |
| Net Cash Flow - Investing |
404.30 M |
267.80 M |
-11.60 M |
-166.40 M |
544.60 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-11.30 M |
-3.50 M |
900,000.00 |
511.20 M |
25.60 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
2.50 M |
1.80 M |
252.40 M |
602.30 M |
| Incline or Decline in Short Term Borrowings |
-23.70 M |
10.00 M |
34.30 M |
-35.90 M |
7.00 M |
| Reduction in Long Term Debt |
201.80 M |
6.70 M |
5.20 M |
257.10 M |
843.00 M |
| Cash Dividends Paid Total |
27.60 M |
27.60 M |
47.00 M |
20.00 M |
19.80 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
145.60 M |
— |
— |
| Preferred Dividends (Cash) |
27.60 M |
27.60 M |
47.00 M |
20.00 M |
19.80 M |
| Other Sources - Financing |
3.20 M |
6.10 M |
0.00 |
0.00 |
9.30 M |
| Other Uses - Financing |
-11.40 M |
-12.00 M |
-114.50 M |
-40.50 M |
-31.60 M |
| Net Cash Flow - Financing |
-275.80 M |
-37.30 M |
-129.70 M |
410.10 M |
-250.20 M |
| Effect of Exchange rate on Cash |
-92.90 M |
66.20 M |
-11.10 M |
-30.80 M |
17.80 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |