| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
140.30 M |
118.90 M |
87.60 M |
76.20 M |
87.20 M |
| Depreciation & Depletion |
140.30 M |
118.90 M |
87.60 M |
76.20 M |
87.20 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
71.80 M |
58.40 M |
42.90 M |
45.20 M |
47.20 M |
| Deferred Income Taxes |
71.80 M |
58.40 M |
42.90 M |
45.20 M |
47.20 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-16.40 M |
-47.50 M |
-16.60 M |
56.10 M |
-15.50 M |
| Funds from Operations |
661.00 M |
423.80 M |
362.00 M |
240.30 M |
57.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-241.80 M |
-79.30 M |
-231.20 M |
-75.10 M |
-140.10 M |
| Incline (Decline) in Receivables |
43.40 M |
-45.70 M |
-33.80 M |
-67.70 M |
-16.40 M |
| Incline (Decline) in Inventories |
-25.80 M |
-50.90 M |
-124.00 M |
-65.20 M |
-143.30 M |
| Incline (Decline) in Accounts Payable |
-128.30 M |
87.20 M |
5.20 M |
106.00 M |
39.30 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
-131.10 M |
-69.90 M |
-78.60 M |
-48.20 M |
-19.70 M |
| Net Cash Flow/Operating Activities |
419.20 M |
344.50 M |
130.80 M |
165.20 M |
-82.60 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
51.00 M |
3.50 M |
0.00 |
15.70 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
8.50 M |
| Disposal of Fixed Assets |
20.80 M |
51.00 M |
108.80 M |
44.20 M |
268.10 M |
| Other Uses - Investing |
-222.10 M |
-359.30 M |
-82.90 M |
-1.00 M |
0.00 |
| Other Sources - Investing |
222.10 M |
359.30 M |
82.90 M |
1.00 M |
0.00 |
| Net Cash Flow - Investing |
1.00 B |
534.80 M |
472.90 M |
388.30 M |
-62.70 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
10.20 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
3.10 M |
12.20 M |
18.10 M |
26.60 M |
21.60 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
58.30 M |
2.90 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
922.50 M |
304.80 M |
920.10 M |
223.60 M |
450.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
390.80 M |
129.50 M |
410.20 M |
49.20 M |
301.60 M |
| Cash Dividends Paid Total |
24.20 M |
20.20 M |
18.00 M |
14.50 M |
13.80 M |
| Common Dividends (Cash) |
24.20 M |
20.20 M |
16.30 M |
11.80 M |
11.10 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
1.70 M |
2.70 M |
2.70 M |
| Other Sources - Financing |
900,000.00 |
4.00 M |
7.60 M |
0.00 |
0.00 |
| Other Uses - Financing |
900,000.00 |
4.00 M |
7.60 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
453.20 M |
168.40 M |
517.60 M |
186.50 M |
156.20 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |